{"text_format":"1","workbook":"xlsx","n_sheets":33,"sheets":["Contents","Income Statement","Cap Exp Investment Plan","Debt Balance","Expense Detail","Summary Sheet","Scenarios","Operating Assumptions","Disbursment Analysis","Disbursement Schedule","Phase 1 Cash flow ","Financing Assumptions","Financial Model","Annual Model - RFW","Annual Model - USD","Gas Resources in Lake","BACK-UP DATA --->","Info Memo","Clip of FM","Full Budget Cap Exp Summary","14 MW Equipment Costs","Monthly Construction","PPA","Gas Analysis and Heat Rate","Conversions (2)","Phase 1 Expense Budget","David Draw Down","Chart1","Chart2","Proposed Disbursment","Gas EPC","Cat Proposal (3)","Development"],"not_rendered":{"charts":10,"images":16,"macros":1,"external_links":2,"defined_names":35,"comments":1,"pivot_tables":0},"unopened":[{"sheet":"Chart1","index":27,"reason":"not_a_worksheet"},{"sheet":"Chart2","index":28,"reason":"not_a_worksheet"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Contents","index":0,"n_rows":43,"n_cols":5,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[null,null,"Go to Charts by Pressing Shift and Enter on Menu Item "]
[]
[null,null,"Sheet Tab","Description","Author"]
[null,1,"Contents"]
[null,2,"Income Statement"]
[null,3,"Cap Exp Investment Plan"]
[null,4,"Debt Balance"]
[null,5,"Expense Detail"]
[null,6,"Summary Sheet"]
[null,7,"Scenarios"]
[null,8,"Operating Assumptions"]
[null,9,"Disbursment Analysis"]
[null,10,"Disbursement Schedule"]
[null,11,"Phase 1 Cash flow "]
[null,12,"Financing Assumptions"]
[null,13,"Financial Model"]
[null,14,"Annual Model - RFW"]
[null,15,"Annual Model - USD"]
[null,16,"Gas Resources in Lake"]
[null,17,"BACK-UP DATA --->"]
[null,18,"Info Memo"]
[null,19,"Clip of FM"]
[null,20,"Full Budget Cap Exp Summary"]
[null,21,"14 MW Equipment Costs"]
[null,22,"Monthly Construction"]
[null,23,"PPA"]
[null,24,"Gas Analysis and Heat Rate"]
[null,25,"Conversions (2)"]
[null,26,"Phase 1 Expense Budget"]
[null,27,"David Draw Down"]
[null,28,"Chart1"]
[null,29,"Chart2"]
[null,30,"Proposed Disbursment"]
[null,31,"Gas EPC"]
[null,32,"Cat Proposal (3)"]
[null,33,"Development"]
[]
[null," File Name: ",null,{"$f":"File_name()","v":{"$error":"#NAME?"}}]
[]
[null," Last Save Date ",null,{"$f":"lastsaved1()","v":{"$error":"#NAME?"}}]
[null," Last Save By",null,{"$f":"lastsaveby1()","v":{"$error":"#NAME?"}}]
[]
[null," Colour Codes "]

{"sheet":"Income Statement","index":1,"n_rows":114,"n_cols":29,"rows_kept":114,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"'Operating Assumptions'!F85","v":780}]
[null,"Sensitivity","Projected annual sales",null,{"$f":"YEAR('Operating Assumptions'!H9)","v":2018},{"$f":"E3+1","v":2019},{"$f":"F3+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
[null,null,"year",null,"Y1","Y2","Y3","Y4","Y5","Y6","Y7","Y8","Y9","Y10","Y11","Y12","Y13","Y14","Y15","Y16","Y17","Y18","Y19","Y20","Y21","Y22","Y23","Y24","Y25"]
[null,1,"Total revenues",null,{"$f":"LOOKUP(E$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!74:74)*1000","v":8732279314.4779205},{"$f":"LOOKUP(F3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!74:74)*1000","v":11085045417.294802},{"$f":"LOOKUP(G3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!74:74)*1000","v":45419141752.54084},{"$f":"LOOKUP(H3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!74:74)*1000","v":48467956762.605965},{"$f":"LOOKUP(I3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!74:74)*1000","v":51860713735.98838},{"$f":"LOOKUP(J3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!74:74)*1000","v":55490963697.507568},{"$f":"LOOKUP(K3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!74:74)*1000","v":59535229786.854935},{"$f":"LOOKUP(L3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!74:74)*1000","v":63531604337.276413},{"$f":"LOOKUP(M3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!74:74)*1000","v":67978816640.885757},{"$f":"LOOKUP(N3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!74:74)*1000","v":72737333805.747742},{"$f":"LOOKUP(O3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!74:74)*1000","v":78038541659.042618},{"$f":"LOOKUP(P3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!74:74)*1000","v":83276973474.200623},{"$f":"LOOKUP(Q3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!74:74)*1000","v":89106361617.394653},{"$f":"LOOKUP(R3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!74:74)*1000","v":95343806930.612274},{"$f":"LOOKUP(S3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!74:74)*1000","v":102292609032.89182},{"$f":"LOOKUP(T3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!74:74)*1000","v":109159124554.858},{"$f":"LOOKUP(U3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!74:74)*1000","v":116800263273.69806},{"$f":"LOOKUP(V3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!74:74)*1000","v":124976281702.85692},{"$f":"LOOKUP(W3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!74:74)*1000","v":134084743772.80457},{"$f":"LOOKUP(X3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!74:74)*1000","v":143085344921.60089},{"$f":"LOOKUP(Y3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!74:74)*1000","v":153101319066.11295},{"$f":"LOOKUP(Z3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!74:74)*1000","v":163818411400.74088},{"$f":"LOOKUP(AA3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!74:74)*1000","v":175757747139.26459},{"$f":"LOOKUP(AB3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!74:74)*1000","v":187555699212.70816},{"$f":"LOOKUP(AC3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!74:74)*1000","v":200684598157.59772}]
[null,null,"USD",null,{"$f":"LOOKUP($E$3,'Annual Model - USD'!$2:$2,'Annual Model - USD'!94:94)","v":9748822.9104000013},{"$f":"LOOKUP($E$3,'Annual Model - USD'!$2:$2,'Annual Model - USD'!94:94)","v":9748822.9104000013},{"$f":"LOOKUP($E$3,'Annual Model - USD'!$2:$2,'Annual Model - USD'!94:94)","v":9748822.9104000013},{"$f":"LOOKUP($E$3,'Annual Model - USD'!$2:$2,'Annual Model - USD'!94:94)","v":9748822.9104000013},{"$f":"LOOKUP($E$3,'Annual Model - USD'!$2:$2,'Annual Model - USD'!94:94)","v":9748822.9104000013},{"$f":"LOOKUP($E$3,'Annual Model - USD'!$2:$2,'Annual Model - USD'!94:94)","v":9748822.9104000013},{"$f":"LOOKUP($E$3,'Annual Model - USD'!$2:$2,'Annual Model - USD'!94:94)","v":9748822.9104000013},{"$f":"LOOKUP($E$3,'Annual Model - USD'!$2:$2,'Annual Model - USD'!94:94)","v":9748822.9104000013},{"$f":"LOOKUP($E$3,'Annual Model - USD'!$2:$2,'Annual Model - USD'!94:94)","v":9748822.9104000013},{"$f":"LOOKUP($E$3,'Annual Model - USD'!$2:$2,'Annual Model - USD'!94:94)","v":9748822.9104000013},{"$f":"LOOKUP($E$3,'Annual Model - USD'!$2:$2,'Annual Model - USD'!94:94)","v":9748822.9104000013},{"$f":"LOOKUP($E$3,'Annual Model - USD'!$2:$2,'Annual Model - USD'!94:94)","v":9748822.9104000013},{"$f":"LOOKUP($E$3,'Annual Model - USD'!$2:$2,'Annual Model - USD'!94:94)","v":9748822.9104000013},{"$f":"LOOKUP($E$3,'Annual Model - USD'!$2:$2,'Annual Model - USD'!94:94)","v":9748822.9104000013},{"$f":"LOOKUP($E$3,'Annual Model - USD'!$2:$2,'Annual Model - USD'!94:94)","v":9748822.9104000013},{"$f":"LOOKUP($E$3,'Annual Model - USD'!$2:$2,'Annual Model - USD'!94:94)","v":9748822.9104000013},{"$f":"LOOKUP($E$3,'Annual Model - USD'!$2:$2,'Annual Model - USD'!94:94)","v":9748822.9104000013},{"$f":"LOOKUP($E$3,'Annual Model - USD'!$2:$2,'Annual Model - USD'!94:94)","v":9748822.9104000013},{"$f":"LOOKUP($E$3,'Annual Model - USD'!$2:$2,'Annual Model - USD'!94:94)","v":9748822.9104000013},{"$f":"LOOKUP($E$3,'Annual Model - USD'!$2:$2,'Annual Model - USD'!94:94)","v":9748822.9104000013},{"$f":"LOOKUP($E$3,'Annual Model - USD'!$2:$2,'Annual Model - USD'!94:94)","v":9748822.9104000013},{"$f":"LOOKUP($E$3,'Annual Model - USD'!$2:$2,'Annual Model - USD'!94:94)","v":9748822.9104000013},{"$f":"LOOKUP($E$3,'Annual Model - USD'!$2:$2,'Annual Model - USD'!94:94)","v":9748822.9104000013},{"$f":"LOOKUP($E$3,'Annual Model - USD'!$2:$2,'Annual Model - USD'!94:94)","v":9748822.9104000013},{"$f":"LOOKUP($E$3,'Annual Model - USD'!$2:$2,'Annual Model - USD'!94:94)","v":9748822.9104000013}]
[null,1,"Rura fees",null,{"$f":"LOOKUP(E$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!75:75)*1000","v":87322793.14477922},{"$f":"LOOKUP(F$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!75:75)*1000","v":110850454.17294805},{"$f":"LOOKUP(G$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!75:75)*1000","v":454191417.52540845},{"$f":"LOOKUP(H$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!75:75)*1000","v":484679567.62605965},{"$f":"LOOKUP(I$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!75:75)*1000","v":518607137.35988384},{"$f":"LOOKUP(J$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!75:75)*1000","v":554909636.97507572},{"$f":"LOOKUP(K$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!75:75)*1000","v":595352297.86854935},{"$f":"LOOKUP(L$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!75:75)*1000","v":635316043.37276411},{"$f":"LOOKUP(M$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!75:75)*1000","v":679788166.40885758},{"$f":"LOOKUP(N$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!75:75)*1000","v":727373338.05747747},{"$f":"LOOKUP(O$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!75:75)*1000","v":780385416.59042609},{"$f":"LOOKUP(P$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!75:75)*1000","v":832769734.7420063},{"$f":"LOOKUP(Q$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!75:75)*1000","v":891063616.1739465},{"$f":"LOOKUP(R$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!75:75)*1000","v":953438069.30612278},{"$f":"LOOKUP(S$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!75:75)*1000","v":1022926090.3289182},{"$f":"LOOKUP(T$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!75:75)*1000","v":1091591245.5485799},{"$f":"LOOKUP(U$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!75:75)*1000","v":1168002632.7369804},{"$f":"LOOKUP(V$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!75:75)*1000","v":1249762817.028569},{"$f":"LOOKUP(W$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!75:75)*1000","v":1340847437.7280455},{"$f":"LOOKUP(X$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!75:75)*1000","v":1430853449.2160089},{"$f":"LOOKUP(Y$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!75:75)*1000","v":1531013190.6611295},{"$f":"LOOKUP(Z$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!75:75)*1000","v":1638184114.0074084},{"$f":"LOOKUP(AA$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!75:75)*1000","v":1757577471.3926461},{"$f":"LOOKUP(AB$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!75:75)*1000","v":1875556992.1270819},{"$f":"LOOKUP(AC$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!75:75)*1000","v":2006845981.5759776}]
[null,1,"Variable Operating Expenses",null,{"$f":"LOOKUP(E$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!77:77)*1000","v":485835507.49244314},{"$f":"LOOKUP(F$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!77:77)*1000","v":616735730.95161426},{"$f":"LOOKUP(G$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!77:77)*1000","v":670969445.32526779},{"$f":"LOOKUP(H$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!77:77)*1000","v":716009083.62024522},{"$f":"LOOKUP(I$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!77:77)*1000","v":766129719.4736625},{"$f":"LOOKUP(J$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!77:77)*1000","v":819758799.83681881},{"$f":"LOOKUP(K$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!77:77)*1000","v":879504071.76427424},{"$f":"LOOKUP(L$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!77:77)*1000","v":938541849.93317378},{"$f":"LOOKUP(M$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!77:77)*1000","v":1004239779.428496},{"$f":"LOOKUP(N$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!77:77)*1000","v":1074536563.9884908},{"$f":"LOOKUP(O$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!77:77)*1000","v":1152850428.0473642},{"$f":"LOOKUP(P$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!77:77)*1000","v":1230236912.1104231},{"$f":"LOOKUP(Q$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!77:77)*1000","v":1316353495.9581525},{"$f":"LOOKUP(R$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!77:77)*1000","v":1408498240.6752231},{"$f":"LOOKUP(S$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!77:77)*1000","v":1511151741.211277},{"$f":"LOOKUP(T$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!77:77)*1000","v":1612589635.749063},{"$f":"LOOKUP(U$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!77:77)*1000","v":1725470910.2514973},{"$f":"LOOKUP(V$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!77:77)*1000","v":1846253873.9691024},{"$f":"LOOKUP(W$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!77:77)*1000","v":1980811672.8842947},{"$f":"LOOKUP(X$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!77:77)*1000","v":2113776060.3072248},{"$f":"LOOKUP(Y$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!77:77)*1000","v":2261740384.5287309},{"$f":"LOOKUP(Z$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!77:77)*1000","v":2420062211.4457421},{"$f":"LOOKUP(AA$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!77:77)*1000","v":2596440037.378159},{"$f":"LOOKUP(AB$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!77:77)*1000","v":2770729225.8842297},{"$f":"LOOKUP(AC$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!77:77)*1000","v":2964680271.696126}]
[]
[null,null,"Exchange Rate",null,{"$f":"E5/E6","v":895.7265297292829},{"$f":"F5/F6","v":1137.0650097120263},4658.9359730894175,4971.6727042913626,5319.6897935917577,5692.0680791431805,6106.914684371076,6516.8487438110278,6973.0281558777988,7461.1401267892425,8004.9194016840174,8542.2593311610071,9140.2174843422763,9780.0327082462354,10492.816412098993,11197.159447671116,11980.960609008094,12819.627851638659,13753.941886641878,14677.191927341102,15704.595362254979,16803.917037612831,18028.612146782049,19238.804616362922,20585.520939508326]
[null,null,"Total variable costs",null,{"$f":"E7+E8","v":573158300.63722241},{"$f":"F7+F8","v":727586185.12456226},1125160862.8506763,1200688651.246305,1284736856.8335464,1374668436.8118944,1474856369.6328235,1573857893.3059378,1684027945.8373537,1801909902.0459683,1933235844.6377902,2063006646.8524294,2207417112.1320992,2361936309.9813461,2534077831.5401955,2704180881.2976427,2893473542.9884777,3096016690.9976711,3321659110.61234,3544629509.5232334,{"$f":"Y7+Y8","v":3792753575.1898603},{"$f":"Z7+Z8","v":4058246325.4531507},{"$f":"AA7+AA8","v":4354017508.7708054},{"$f":"AB7+AB8","v":4646286218.0113115},{"$f":"AC7+AC8","v":4971526253.2721033}]
[null,null,"USD",null,{"$f":"E11/B2","v":734818.33415028511},{"$f":"E12*1.005","v":738492.42582103645},{"$f":"F12*1.005","v":742184.88795014156},745895.81238989218,749625.29145184159,753373.41790910077,757140.28499864624,760925.98642363935,764730.61635575746,768554.26943753613,772397.04078472371,776259.02598864725,780140.32111859042,784041.02272418328,787961.22783780412,791901.03397699306,795860.53914687794,799839.84184261225,803839.04105182528,807858.2362570843,811897.52743836958,815957.01507556136,820036.80015093903,824136.98415169364,828257.669072452]
[null,null,"Gross profit",null,{"$f":"E5-E11","v":8159121013.8406982},10357459232.170238,44293980889.690163,47267268111.359657,50575976879.154831,54116295260.695671,58060373417.222115,61957746443.970474,66294788695.048401,70935423903.701767,76105305814.404831,81213966827.34819,86898944505.262558,92981870620.63092,99758531201.351624,106454943673.56036,113906789730.70958,121880265011.85925,130763084662.19223,139540715412.07767,{"$f":"Y5-Y11","v":149308565490.9231},{"$f":"Z5-Z11","v":159760165075.28772},{"$f":"AA5-AA11","v":171403729630.49377},{"$f":"AB5-AB11","v":182909412994.69684},{"$f":"AC5-AC11","v":195713071904.32562}]
[null,null,"Gross Profit Margin",null,{"$f":"E13/E5","v":0.93436326530612246},{"$f":"F13/F5","v":0.93436326530612235},0.97522716591649961,0.97522716591649961,0.97522716591649961,0.97522716591649961,0.97522716591649972,0.97522716591649972,0.97522716591649961,0.97522716591649961,0.97522716591649972,0.97522716591649961,0.97522716591649972,0.97522716591649961,0.97522716591649972,0.97522716591649972,0.97522716591649972,0.97522716591649972,0.97522716591649972,0.97522716591649972,{"$f":"Y13/Y5","v":0.97522716591649972},{"$f":"Z13/Z5","v":0.97522716591649961},{"$f":"AA13/AA5","v":0.97522716591649961},{"$f":"AB13/AB5","v":0.97522716591649961},{"$f":"AC13/AC5","v":0.97522716591649972}]
[null,null,{"$f":"C12","v":"USD"},null,{"$f":"E6-E12","v":9014004.5762497168},{"$f":"F6-F12","v":9010330.4845789652},9006638.0224498603,9002927.0980101097,8999197.6189481597,8995449.4924909007,8991682.6254013553,8987896.9239763618,8984092.2940442432,8980268.6409624647,8976425.8696152773,8972563.8844113536,8968682.58928141,8964781.8876758181,8960861.6825621966,8956921.8764230087,8952962.3712531235,8948983.0685573891,8944983.8693481758,8940964.6741429176,8936925.3829616308,8932865.8953244407,8928786.110249063,8924685.9262483083,8920565.2413275503]
[null,null,"Operating Expenses "]
[]
[null,null,"Total Fixed Cost",null,{"$f":"LOOKUP(E$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!76:76)*1000","v":1580720844.4981809},{"$f":"LOOKUP(F$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!76:76)*1000","v":2018351795.0323989},{"$f":"LOOKUP(G$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!76:76)*1000","v":2190191704.4053507},{"$f":"LOOKUP(H$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!76:76)*1000","v":2343505123.7137251},{"$f":"LOOKUP(I$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!76:76)*1000","v":2507550482.3736858},{"$f":"LOOKUP(J$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!76:76)*1000","v":2683079016.1398444},{"$f":"LOOKUP(K$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!76:76)*1000","v":2870894547.2696328},{"$f":"LOOKUP(L$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!76:76)*1000","v":3071857165.5785069},{"$f":"LOOKUP(M$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!76:76)*1000","v":3286887167.169003},{"$f":"LOOKUP(N$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!76:76)*1000","v":3516969268.8708329},{"$f":"LOOKUP(O$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!76:76)*1000","v":3763157117.6917911},{"$f":"LOOKUP(P$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!76:76)*1000","v":4026578115.9302168},{"$f":"LOOKUP(Q$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!76:76)*1000","v":4308438584.045332},{"$f":"LOOKUP(R$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!76:76)*1000","v":4610029284.928504},{"$f":"LOOKUP(S$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!76:76)*1000","v":4932731334.8734989},{"$f":"LOOKUP(T$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!76:76)*1000","v":5278022528.3146448},{"$f":"LOOKUP(U$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!76:76)*1000","v":5647484105.2966709},{"$f":"LOOKUP(V$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!76:76)*1000","v":6042807992.6674366},{"$f":"LOOKUP(W$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!76:76)*1000","v":6465804552.1541576},{"$f":"LOOKUP(X$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!76:76)*1000","v":6918410870.8049488},{"$f":"LOOKUP(Y$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!76:76)*1000","v":7402699631.7612953},{"$f":"LOOKUP(Z$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!76:76)*1000","v":7920888605.9845858},{"$f":"LOOKUP(AA$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!76:76)*1000","v":8475350808.4035072},{"$f":"LOOKUP(AB$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!76:76)*1000","v":9068625364.9917507},{"$f":"LOOKUP(AC$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!76:76)*1000","v":9703429140.5411739}]
[null,1,"Salaries",null,{"$f":"E18*'Operating Assumptions'!$K$171","v":671040802.4135493},{"$f":"F18*'Operating Assumptions'!$K$171","v":856822008.01327336},{"$f":"G18*'Operating Assumptions'!$K$171","v":929770745.97269726},{"$f":"H18*'Operating Assumptions'!$K$171","v":994854698.190786},{"$f":"I18*'Operating Assumptions'!$K$171","v":1064494527.064141},{"$f":"J18*'Operating Assumptions'!$K$171","v":1139009143.958631},{"$f":"K18*'Operating Assumptions'!$K$171","v":1218739784.0357349},{"$f":"L18*'Operating Assumptions'!$K$171","v":1304051568.9182365},{"$f":"M18*'Operating Assumptions'!$K$171","v":1395335178.7425132},{"$f":"N18*'Operating Assumptions'!$K$171","v":1493008641.2544889},{"$f":"O18*'Operating Assumptions'!$K$171","v":1597519246.1423032},{"$f":"P18*'Operating Assumptions'!$K$171","v":1709345593.3722644},{"$f":"Q18*'Operating Assumptions'!$K$171","v":1828999784.908323},{"$f":"R18*'Operating Assumptions'!$K$171","v":1957029769.8519051},{"$f":"S18*'Operating Assumptions'!$K$171","v":2094021853.7415383},{"$f":"T18*'Operating Assumptions'!$K$171","v":2240603383.5034466},{"$f":"U18*'Operating Assumptions'!$K$171","v":2397445620.3486881},{"$f":"V18*'Operating Assumptions'!$K$171","v":2565266813.7730956},{"$f":"W18*'Operating Assumptions'!$K$171","v":2744835490.7372127},{"$f":"X18*'Operating Assumptions'!$K$171","v":2936973975.0888176},{"$f":"Y18*'Operating Assumptions'!$K$171","v":3142562153.3450346},{"$f":"Z18*'Operating Assumptions'!$K$171","v":3362541504.0791869},{"$f":"AA18*'Operating Assumptions'!$K$171","v":3597919409.3647304},{"$f":"AB18*'Operating Assumptions'!$K$171","v":3849773768.0202608},{"$f":"AC18*'Operating Assumptions'!$K$171","v":4119257931.7816792}]
[null,1,"Operating costs",null,{"$f":"E18*'Operating Assumptions'!$K$173","v":226130023.38589254},{"$f":"F18*'Operating Assumptions'!$K$173","v":288735319.8385433},{"$f":"G18*'Operating Assumptions'!$K$173","v":313317878.39743376},{"$f":"H18*'Operating Assumptions'!$K$173","v":335250129.88525409},{"$f":"I18*'Operating Assumptions'!$K$173","v":358717638.97722185},{"$f":"J18*'Operating Assumptions'!$K$173","v":383827873.70562744},{"$f":"K18*'Operating Assumptions'!$K$173","v":410695824.86502129},{"$f":"L18*'Operating Assumptions'!$K$173","v":439444532.60557276},{"$f":"M18*'Operating Assumptions'!$K$173","v":470205649.88796294},{"$f":"N18*'Operating Assumptions'!$K$173","v":503120045.38012028},{"$f":"O18*'Operating Assumptions'!$K$173","v":538338448.55672872},{"$f":"P18*'Operating Assumptions'!$K$173","v":576022139.9556998},{"$f":"Q18*'Operating Assumptions'!$K$173","v":616343689.75259876},{"$f":"R18*'Operating Assumptions'!$K$173","v":659487748.03528047},{"$f":"S18*'Operating Assumptions'!$K$173","v":705651890.39775002},{"$f":"T18*'Operating Assumptions'!$K$173","v":755047522.72559273},{"$f":"U18*'Operating Assumptions'!$K$173","v":807900849.31638432},{"$f":"V18*'Operating Assumptions'!$K$173","v":864453908.76853108},{"$f":"W18*'Operating Assumptions'!$K$173","v":924965682.38232827},{"$f":"X18*'Operating Assumptions'!$K$173","v":989713280.14909124},{"$f":"Y18*'Operating Assumptions'!$K$173","v":1058993209.7595277},{"$f":"Z18*'Operating Assumptions'!$K$173","v":1133122734.4426947},{"$f":"AA18*'Operating Assumptions'!$K$173","v":1212441325.8536832},{"$f":"AB18*'Operating Assumptions'!$K$173","v":1297312218.6634407},{"$f":"AC18*'Operating Assumptions'!$K$173","v":1388124073.9698818}]
[null,1,"Overheads",null,{"$f":"E18*'Operating Assumptions'!$K$174","v":400363237.19305301},{"$f":"F18*'Operating Assumptions'!$K$174","v":511205923.08638376},{"$f":"G18*'Operating Assumptions'!$K$174","v":554729346.36189365},{"$f":"H18*'Operating Assumptions'!$K$174","v":593560400.60722625},{"$f":"I18*'Operating Assumptions'!$K$174","v":635109628.64973199},{"$f":"J18*'Operating Assumptions'!$K$174","v":679567302.65521348},{"$f":"K18*'Operating Assumptions'!$K$174","v":727137013.84107816},{"$f":"L18*'Operating Assumptions'!$K$174","v":778036604.80995357},{"$f":"M18*'Operating Assumptions'!$K$174","v":832499167.14665055},{"$f":"N18*'Operating Assumptions'!$K$174","v":890774108.84691596},{"$f":"O18*'Operating Assumptions'!$K$174","v":953128296.46619999},{"$f":"P18*'Operating Assumptions'!$K$174","v":1019847277.2188342},{"$f":"Q18*'Operating Assumptions'!$K$174","v":1091236586.6241524},{"$f":"R18*'Operating Assumptions'!$K$174","v":1167623147.6878428},{"$f":"S18*'Operating Assumptions'!$K$174","v":1249356768.0259919},{"$f":"T18*'Operating Assumptions'!$K$174","v":1336811741.7878115},{"$f":"U18*'Operating Assumptions'!$K$174","v":1430388563.7129586},{"$f":"V18*'Operating Assumptions'!$K$174","v":1530515763.1728654},{"$f":"W18*'Operating Assumptions'!$K$174","v":1637651866.5949659},{"$f":"X18*'Operating Assumptions'!$K$174","v":1752287497.2566137},{"$f":"Y18*'Operating Assumptions'!$K$174","v":1874947622.0645766},{"$f":"Z18*'Operating Assumptions'!$K$174","v":2006193955.609097},{"$f":"AA18*'Operating Assumptions'!$K$174","v":2146627532.5017338},{"$f":"AB18*'Operating Assumptions'!$K$174","v":2296891459.7768545},{"$f":"AC18*'Operating Assumptions'!$K$174","v":2457673861.9612346}]
[null,1,"Wärtsilä fixed fee (Service agreement)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,"Plant insurance fees",null,{"$f":"E18*'Operating Assumptions'!$K$175","v":283186781.5056861},{"$f":"F18*'Operating Assumptions'!$K$175","v":361588544.09419852},{"$f":"G18*'Operating Assumptions'!$K$175","v":392373733.67332602},{"$f":"H18*'Operating Assumptions'!$K$175","v":419839895.03045881},{"$f":"I18*'Operating Assumptions'!$K$175","v":449228687.68259096},{"$f":"J18*'Operating Assumptions'!$K$175","v":480674695.8203724},{"$f":"K18*'Operating Assumptions'!$K$175","v":514321924.52779835},{"$f":"L18*'Operating Assumptions'!$K$175","v":550324459.24474418},{"$f":"M18*'Operating Assumptions'!$K$175","v":588847171.39187646},{"$f":"N18*'Operating Assumptions'!$K$175","v":630066473.38930774},{"$f":"O18*'Operating Assumptions'!$K$175","v":674171126.52655923},{"$f":"P18*'Operating Assumptions'!$K$175","v":721363105.38341844},{"$f":"Q18*'Operating Assumptions'!$K$175","v":771858522.76025772},{"$f":"R18*'Operating Assumptions'!$K$175","v":825888619.35347557},{"$f":"S18*'Operating Assumptions'!$K$175","v":883700822.70821869},{"$f":"T18*'Operating Assumptions'!$K$175","v":945559880.29779422},{"$f":"U18*'Operating Assumptions'!$K$175","v":1011749071.91864},{"$f":"V18*'Operating Assumptions'!$K$175","v":1082571506.9529445},{"$f":"W18*'Operating Assumptions'!$K$175","v":1158351512.4396508},{"$f":"X18*'Operating Assumptions'!$K$175","v":1239436118.3104265},{"$f":"Y18*'Operating Assumptions'!$K$175","v":1326196646.5921562},{"$f":"Z18*'Operating Assumptions'!$K$175","v":1419030411.8536072},{"$f":"AA18*'Operating Assumptions'!$K$175","v":1518362540.6833596},{"$f":"AB18*'Operating Assumptions'!$K$175","v":1624647918.5311944},{"$f":"AC18*'Operating Assumptions'!$K$175","v":1738373272.8283782}]
[null,1,"Office expenses",null,0,{"$f":"E24*1.05","v":0},0,{"$f":"G24*1.05","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,1,"Total Operating Expenses",null,{"$f":"SUM(E19:E25)*$B$26","v":1580720844.4981809},{"$f":"SUM(F19:F25)*$B$26","v":2018351795.0323989},2190191704.4053507,2343505123.7137251,2507550482.3736858,2683079016.1398444,2870894547.2696323,3071857165.5785069,3286887167.1690025,3516969268.8708334,3763157117.6917911,4026578115.9302173,4308438584.045332,4610029284.928504,4932731334.8734989,5278022528.3146448,5647484105.2966709,6042807992.6674376,6465804552.1541576,6918410870.8049488,{"$f":"SUM(Y19:Y25)*$B$26","v":7402699631.7612953},{"$f":"SUM(Z19:Z25)*$B$26","v":7920888605.9845848},{"$f":"SUM(AA19:AA25)*$B$26","v":8475350808.4035072},{"$f":"SUM(AB19:AB25)*$B$26","v":9068625364.9917507},{"$f":"SUM(AC19:AC25)*$B$26","v":9703429140.5411739}]
[null,null,{"$f":"C15","v":"USD"},null,{"$f":"E26/E10","v":1764735.9903205335},{"$f":"F26/F10","v":1775054.0011283681},470105.5599510629,471371.56106251699,471371.56106251705,471371.56106251717,470105.55995106278,471371.56106251699,471371.56106251705,471371.56106251728,470105.55995106272,471371.56106251711,471371.56106251711,471371.56106251699,470105.55995106278,471371.56106251699,471371.56106251711,471371.56106251711,470105.55995106284,471371.56106251705,471371.56106251711,471371.56106251688,470105.55995106278,471371.56106251705,471371.56106251717]
[null,null,"EBITDA",null,{"$f":"E13-E26","v":6578400169.3425179},{"$f":"F13-F26","v":8339107437.1378393},42103789185.284813,44923762987.645935,48068426396.781143,51433216244.555824,55189478869.952484,58885889278.391968,63007901527.879395,67418454634.830933,72342148696.713043,77187388711.417969,82590505921.217224,88371841335.702423,94825799866.478119,101176921145.24571,108259305625.4129,115837457019.19182,124297280110.03807,132622304541.27272,{"$f":"Y13-Y26","v":141905865859.1618},{"$f":"Z13-Z26","v":151839276469.30313},{"$f":"AA13-AA26","v":162928378822.09027},{"$f":"AB13-AB26","v":173840787629.70508},{"$f":"AC13-AC26","v":186009642763.78445}]
[null,null,"Margin",null,{"$f":"E28/E5","v":0.75334284811935415},{"$f":"F28/F5","v":0.75228446282477368},0.92700538937263033,0.9268755274269278,0.92687552742692769,0.92687552742692769,0.92700538937263044,0.9268755274269278,0.92687552742692769,0.92687552742692769,0.92700538937263044,0.92687552742692769,0.9268755274269278,0.9268755274269278,0.92700538937263033,0.9268755274269278,0.92687552742692769,0.9268755274269278,0.92700538937263033,0.92687552742692791,{"$f":"Y28/Y5","v":0.92687552742692791},{"$f":"Z28/Z5","v":0.92687552742692769},{"$f":"AA28/AA5","v":0.92700538937263033},{"$f":"AB28/AB5","v":0.92687552742692769},{"$f":"AC28/AC5","v":0.9268755274269278}]
[null,null,"USD EBITDA",null,{"$f":"E15-E27","v":7249268.5859291833},{"$f":"F15-F27","v":7235276.4834505972},8536532.4624987971,8531555.5369475931,8527826.0578856431,8524077.931428384,8521577.0654502921,8516525.3629138451,8512720.7329817265,8508897.0798999481,8506320.309664214,8501192.323348837,8497311.0282188933,8493410.3266133014,8490756.1226111334,8485550.3153604921,8481590.8101906069,8477611.5074948724,8474878.3093971126,8469593.113080401,8465553.8218991142,8461494.334261924,8458680.5502979998,8453314.3651857916,8449193.6802650336]
[null,null,"Depreciation",null,{"$f":"LOOKUP(E$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!92:92)*1000","v":1403448803.5288641},{"$f":"LOOKUP(F$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!92:92)*1000","v":1684138564.234637},{"$f":"LOOKUP(G$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!92:92)*1000","v":4904127379.3023119},{"$f":"LOOKUP(H$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!92:92)*1000","v":4904127379.3023119},{"$f":"LOOKUP(I$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!92:92)*1000","v":4904127379.3023119},{"$f":"LOOKUP(J$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!92:92)*1000","v":4904127379.3023119},{"$f":"LOOKUP(K$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!92:92)*1000","v":4904127379.3023119},{"$f":"LOOKUP(L$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!92:92)*1000","v":4904127379.3023119},{"$f":"LOOKUP(M$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!92:92)*1000","v":4904127379.3023119},{"$f":"LOOKUP(N$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!92:92)*1000","v":4904127379.3023119},{"$f":"LOOKUP(O$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!92:92)*1000","v":4904127379.3023119},{"$f":"LOOKUP(P$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!92:92)*1000","v":4904127379.3023119},{"$f":"LOOKUP(Q$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!92:92)*1000","v":4904127379.3023119},{"$f":"LOOKUP(R$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!92:92)*1000","v":4904127379.3023119},{"$f":"LOOKUP(S$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!92:92)*1000","v":4904127379.3023119},{"$f":"LOOKUP(T$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!92:92)*1000","v":4904127379.3023119},{"$f":"LOOKUP(U$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!92:92)*1000","v":4904127379.3023119},{"$f":"LOOKUP(V$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!92:92)*1000","v":4904127379.3023119},{"$f":"LOOKUP(W$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!92:92)*1000","v":4904127379.3023119},{"$f":"LOOKUP(X$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!92:92)*1000","v":4904127379.3023119},{"$f":"LOOKUP(Y$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!92:92)*1000","v":4904127379.3023119},{"$f":"LOOKUP(Z$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!92:92)*1000","v":4904127379.3023119},{"$f":"LOOKUP(AA$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!92:92)*1000","v":4904127379.3023119},{"$f":"LOOKUP(AB$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!92:92)*1000","v":4904127379.3023119},{"$f":"LOOKUP(AC$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!92:92)*1000","v":4904127379.3023119}]
[null,null,"USD Depretiation",null,{"$f":"E31/E10","v":1566827.3261405253},{"$f":"F31/F10","v":1481127.7718071395},1052628.1982901567,986413.96386959497,921882.2092239206,861572.15815319691,803045.01254177361,752530.49013293465,703299.52348872402,657289.27428852732,612639.19512676378,574101.90784219326,536543.83910485357,501442.84028490988,467379.50867485785,437979.59672015882,409326.72590669052,382548.34196886967,356561.58937717375,334132.53731231519,312273.39935730392,291844.29846476996,272019.12933590158,254908.11290485639,238231.88121949194]
[null,null,"Financial Expenses",null,{"$f":"LOOKUP(E$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!160:160)*1000","v":17208333.333333328},{"$f":"LOOKUP(F$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!160:160)*1000","v":0},{"$f":"LOOKUP(G$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!160:160)*1000","v":13821162657.71966},{"$f":"LOOKUP(H$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!160:160)*1000","v":14371947975.653215},{"$f":"LOOKUP(I$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!160:160)*1000","v":14879370949.422651},{"$f":"LOOKUP(J$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!160:160)*1000","v":15324292279.135376},{"$f":"LOOKUP(K$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!160:160)*1000","v":15683067078.407524},{"$f":"LOOKUP(L$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!160:160)*1000","v":15926607119.02986},{"$f":"LOOKUP(M$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!160:160)*1000","v":16019255083.605751},{"$f":"LOOKUP(N$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!160:160)*1000","v":15917433614.381939},{"$f":"LOOKUP(O$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!160:160)*1000","v":15568024613.274784},{"$f":"LOOKUP(P$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!160:160)*1000","v":14906425472.007763},{"$f":"LOOKUP(Q$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!160:160)*1000","v":13854218408.581707},{"$f":"LOOKUP(R$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!160:160)*1000","v":12316376517.475416},{"$f":"LOOKUP(S$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!160:160)*1000","v":10177915099.744059},{"$f":"LOOKUP(T$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!160:160)*1000","v":7299878839.3952465},{"$f":"LOOKUP(U$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!160:160)*1000","v":3514533852.3467932},{"$f":"LOOKUP(V$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!160:160)*1000","v":0},{"$f":"LOOKUP(W$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!160:160)*1000","v":0},{"$f":"LOOKUP(X$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!160:160)*1000","v":0},{"$f":"LOOKUP(Y$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!160:160)*1000","v":0},{"$f":"LOOKUP(Z$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!160:160)*1000","v":0},{"$f":"LOOKUP(AA$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!160:160)*1000","v":0},{"$f":"LOOKUP(AB$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!160:160)*1000","v":0},{"$f":"LOOKUP(AC$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!160:160)*1000","v":0}]
[null,null,"USD Fin Exps",null,{"$f":"E33/E10","v":19211.592782156666},{"$f":"F33/F10","v":0},2966592.1011905684,2890767.1181266387,2797037.3323923405,2692218.7271945141,2568083.5395562192,2443912.3486110009,2297316.8508006935,2133378.1893775663,1944807.1657035917,1745021.4157782751,1515742.7525455263,1259338.9904606976,969988.86666959792,651940.24194355286,293343.24408881954,0,0,0,0,0,0,0,0]
[null,null,"EBT",null,{"$f":"E28-E31-E33","v":5157743032.4803209},{"$f":"F28-F31-F33","v":6654968872.9032021},23378499148.26284,25647687632.690407,28284928068.056175,31204796586.118134,34602284412.242645,38055154780.059792,42084519064.971329,46596893641.146683,51869996704.135941,57376835860.107895,63832160133.333206,71151337438.924698,79743757387.431747,88972914926.548157,99840644393.763809,110933329639.88951,119393152730.73576,127718177161.97041,{"$f":"Y28-Y31-Y33","v":137001738479.8595},{"$f":"Z28-Z31-Z33","v":146935149090.00082},{"$f":"AA28-AA31-AA33","v":158024251442.78796},{"$f":"AB28-AB31-AB33","v":168936660250.40277},{"$f":"AC28-AC31-AC33","v":181105515384.48215}]
[null,null,"USD EBT",null,{"$f":"E30-E32-E34","v":5663229.6670065019},{"$f":"F30-F32-F34","v":5754148.7116434574},{"$f":"G30-G32-G34","v":4517312.163018072},4654374.454951359,4808906.5162693821,4970287.0460806731,5150448.5133522991,5320082.5241699098,5512104.3586923089,5718229.6162338536,5948873.9488338586,6182068.9997283686,6445024.4365685135,6732628.4958676938,7053387.7472666772,7395630.47669678,7778920.840195097,8095063.1655260026,8118316.7200199384,8135460.5757680861,8153280.4225418102,8169650.0357971545,8186661.4209620981,8198406.2522809356,8210961.7990455413]
[null,null,"Tax at 15% After Holiday",null,{"$f":"E35*0","v":0},0,0,0,0,0,0,{"$f":"L35*0.15","v":5708273217.0089684},6312677859.7456989,6989534046.1720018,7780499505.6203909,8606525379.0161839,9574824019.9999809,10672700615.838705,11961563608.114761,13345937238.982224,14976096659.064571,16639999445.983425,17908972909.610363,19157726574.295563,20550260771.978924,22040272363.500122,23703637716.418194,25340499037.560413,27165827307.672321]
[null,null,"USD TAX",null,{"$f":"E36*0","v":0},{"$f":"F36*0","v":0},0,0,0,0,0,{"$f":"L36*0.15","v":798012.3786254864},826815.65380384633,857734.44243507797,{"$f":"O36*0.15","v":892331.09232507879},927310.34995925531,966753.66548527696,1009894.274380154,1058008.1620900016,1109344.571504517,1166838.1260292644,1214259.4748289003,1217747.5080029906,1220319.0863652129,1222992.0633812714,1225447.5053695731,1227999.2131443147,1229760.9378421402,1231644.2698568311]
[null,null,"Operating Profit After tax",null,{"$f":"E35-E37","v":5157743032.4803209},{"$f":"F35-F37","v":6654968872.9032021},23378499148.26284,25647687632.690407,28284928068.056175,31204796586.118134,34602284412.242645,32346881563.050823,35771841205.225632,39607359594.974678,44089497198.515549,48770310481.091713,54257336113.333221,60478636823.085991,67782193779.316986,75626977687.565933,84864547734.699234,94293330193.906082,101484179821.1254,108560450587.67485,{"$f":"Y35-Y37","v":116451477707.88057},{"$f":"Z35-Z37","v":124894876726.5007},{"$f":"AA35-AA37","v":134320613726.36977},{"$f":"AB35-AB37","v":143596161212.84235},{"$f":"AC35-AC37","v":153939688076.80981}]
[null,null,"Profit Margin",null,{"$f":"E39/E5","v":0.59065254863399752},{"$f":"F39/F5","v":0.60035558018735502},0.51472789326660928,0.52916791517149597,0.54540182790481051,0.56234014525719489,0.58120686753245132,0.50914630443342468,0.52622041648943196,0.54452586481585996,0.56497079854652477,0.58563980469584254,0.60890530292667144,0.6343216069303812,0.66263041308802539,0.69281407299633979,0.72657839422704162,0.75448980325800941,0.75686597121803723,0.75871117791383269,{"$f":"Y39/Y5","v":0.76061707644461207},{"$f":"Z39/Z5","v":0.76239829002477955},{"$f":"AA39/AA5","v":0.76423722944023964},{"$f":"AB39/AB5","v":0.76561875653796574},{"$f":"AC39/AC5","v":0.76707275740174585}]
[null,null,"Operating Profit After tax",null,{"$f":"E36-E38","v":5663229.6670065019},{"$f":"F36-F38","v":5754148.7116434574},4517312.163018072,4654374.454951359,4808906.5162693821,4970287.0460806731,5150448.5133522991,4522070.1455444237,4685288.704888463,4860495.1737987753,5056542.8565087803,5254758.6497691134,5478270.7710832367,5722734.2214875398,5995379.5851766756,6286285.9051922634,6612082.7141658328,6880803.6906971019,6900569.2120169476,6915141.4894028734,6930288.3591605388,6944202.5304275816,6958662.2078177836,6968645.3144387957,6979317.5291887103]
[null,null,"Operating cashflow",null,{"$f":"E39+E31","v":6561191836.0091848},{"$f":"F39+F31","v":8339107437.1378393},28282626527.565151,30551815011.992718,33189055447.358486,36108923965.420448,39506411791.54496,37251008942.353134,40675968584.527946,44511486974.276993,48993624577.817863,53674437860.394028,59161463492.635536,65382764202.388306,72686321158.619293,80531105066.86824,89768675114.001541,99197457573.208389,106388307200.4277,113464577966.97716,{"$f":"Y39+Y31","v":121355605087.18288},{"$f":"Z39+Z31","v":129799004105.80301},{"$f":"AA39+AA31","v":139224741105.67209},{"$f":"AB39+AB31","v":148500288592.14465},{"$f":"AC39+AC31","v":158843815456.11212}]
[null,null,"USD Cash Flow",null,{"$f":"E41+E32","v":7230056.9931470267},{"$f":"F41+F32","v":7235276.4834505972},5569940.3613082282,5640788.4188209539,5730788.7254933026,5831859.2042338699,5953493.5258940728,5274600.6356773581,5388588.2283771867,5517784.448087303,5669182.0516355438,5828860.5576113071,6014814.6101880902,6224177.0617724499,6462759.0938515337,6724265.5019124225,7021409.4400725234,7263352.0326659717,7257130.8013941217,7249274.0267151883,7242561.7585178427,7236046.8288923521,7230681.3371536853,7223553.4273436517,7217549.4104082026]
[null,null,"Pre-Financing Cash Flow",null,{"$f":"E42+E33+E37","v":6578400169.3425179},{"$f":"F42+F33+F37","v":8339107437.1378393},42103789185.284813,44923762987.645935,48068426396.781136,51433216244.555824,55189478869.952484,58885889278.391968,63007901527.879395,67418454634.83094,72342148696.713043,77187388711.417984,82590505921.217224,88371841335.702423,94825799866.478119,101176921145.24571,108259305625.4129,115837457019.19182,124297280110.03807,132622304541.27272,141905865859.1618,151839276469.30313,162928378822.09027,173840787629.70508,186009642763.78445]
[null,null,"USD Pre-financing Cash Flow",null,{"$f":"E44/E10","v":7344206.0171319479},{"$f":"F44/F10","v":7333888.0063241124},9037211.3779801726,9035945.3768687174,9035945.3768687155,9035945.3768687174,9037211.3779801726,9035945.3768687174,9035945.3768687174,9035945.3768687192,9037211.3779801726,9035945.3768687192,9035945.3768687192,9035945.3768687192,9037211.3779801726,9035945.3768687174,9035945.3768687174,9035945.3768687192,9037211.3779801726,9035945.3768687192,9035945.3768687192,9035945.3768687174,9037211.3779801726,9035945.3768687174,9035945.3768687192]
[null,"PPA Price","Cashflow"]
[null,10]
[null,null,"Cash Flow"]
[null,null,"Particulars/Years","Year 0","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25"]
[]
[null,null,"Cash inflow from operations",0,{"$f":"E42","v":6561191836.0091848},{"$f":"F42","v":8339107437.1378393},28282626527.565151,30551815011.992718,33189055447.358486,36108923965.420448,39506411791.54496,37251008942.353134,40675968584.527946,44511486974.276993,48993624577.817863,53674437860.394028,59161463492.635536,65382764202.388306,72686321158.619293,80531105066.86824,89768675114.001541,99197457573.208389,106388307200.4277,113464577966.97716,{"$f":"Y42","v":121355605087.18288},{"$f":"Z42","v":129799004105.80301},{"$f":"AA42","v":139224741105.67209},{"$f":"AB42","v":148500288592.14465},{"$f":"AC42","v":158843815456.11212}]
[null,"Loan (Years)","Promoter's Contribution",{"$f":"'Summary Sheet'!M13*1000","v":18042615351.882484},null,0,{"$f":"G56","v":0}]
[null,10,"BRD's loan",{"$f":"'Summary Sheet'!M12*1000","v":119640493358.11902}]
[null,null,"Total Cash Inflow",{"$f":"D53+D52","v":137683108710.0015},{"$f":"E51","v":6561191836.0091848},{"$f":"F51+F52+F53","v":8339107437.1378393},{"$f":"G51+G52+G53","v":28282626527.565151},30551815011.992718,33189055447.358486,36108923965.420448,39506411791.54496,37251008942.353134,40675968584.527946,44511486974.276993,48993624577.817863,53674437860.394028,59161463492.635536,65382764202.388306,72686321158.619293,80531105066.86824,89768675114.001541,99197457573.208389,106388307200.4277,113464577966.97716,{"$f":"Y51+Y52+Y53","v":121355605087.18288},{"$f":"Z51+Z52+Z53","v":129799004105.80301},{"$f":"AA51+AA52+AA53","v":139224741105.67209},{"$f":"AB51+AB52+AB53","v":148500288592.14465},{"$f":"AC51+AC52+AC53","v":158843815456.11212}]
[null,null,"Use of funds"]
[null,null,"Investments",{"$f":"'Summary Sheet'!M9*1000","v":137683108710.00146},null,null,0]
[null,null,"Reimbursement of the loan (principal)",null,{"$f":"LOOKUP(E$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!167:167)*1000","v":0},{"$f":"LOOKUP(F$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!167:167)*1000","v":0},{"$f":"LOOKUP(G$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!167:167)*1000","v":0},{"$f":"LOOKUP(H$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!167:167)*1000","v":0},{"$f":"LOOKUP(I$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!167:167)*1000","v":0},{"$f":"LOOKUP(J$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!167:167)*1000","v":0},{"$f":"LOOKUP(K$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!167:167)*1000","v":0},{"$f":"LOOKUP(L$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!167:167)*1000","v":0},{"$f":"LOOKUP(M$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!167:167)*1000","v":0},{"$f":"LOOKUP(N$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!167:167)*1000","v":0},{"$f":"LOOKUP(O$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!167:167)*1000","v":0},{"$f":"LOOKUP(P$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!167:167)*1000","v":0},{"$f":"LOOKUP(Q$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!167:167)*1000","v":0},{"$f":"LOOKUP(R$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!167:167)*1000","v":0},{"$f":"LOOKUP(S$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!167:167)*1000","v":0},{"$f":"LOOKUP(T$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!167:167)*1000","v":0},{"$f":"LOOKUP(U$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!167:167)*1000","v":0},{"$f":"LOOKUP(V$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!167:167)*1000","v":0},{"$f":"LOOKUP(W$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!167:167)*1000","v":0},{"$f":"LOOKUP(X$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!167:167)*1000","v":0},{"$f":"LOOKUP(Y$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!167:167)*1000","v":0},{"$f":"LOOKUP(Z$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!167:167)*1000","v":0},{"$f":"LOOKUP(AA$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!167:167)*1000","v":0},{"$f":"LOOKUP(AB$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!167:167)*1000","v":0},{"$f":"LOOKUP(AC$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!167:167)*1000","v":0}]
[null,null,"Cash Sweep"]
[null,null,"Total Cash Outflow",{"$f":"D56","v":137683108710.00146},{"$f":"E56+E57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y56+Y57","v":0},{"$f":"Z56+Z57","v":0},{"$f":"AA56+AA57","v":0},{"$f":"AB56+AB57","v":0},{"$f":"AC56+AC57","v":0}]
[null,null,null,{"$f":"D54-D59","v":0},{"$f":"E54-E59","v":6561191836.0091848},{"$f":"F54-F59","v":8339107437.1378393},28282626527.565151,30551815011.992718,33189055447.358486,36108923965.420448,39506411791.54496,37251008942.353134,40675968584.527946,44511486974.276993,48993624577.817863,53674437860.394028,59161463492.635536,65382764202.388306,72686321158.619293,80531105066.86824,89768675114.001541,99197457573.208389,106388307200.4277,113464577966.97716,{"$f":"Y54-Y59","v":121355605087.18288},{"$f":"Z54-Z59","v":129799004105.80301},{"$f":"AA54-AA59","v":139224741105.67209},{"$f":"AB54-AB59","v":148500288592.14465},{"$f":"AC54-AC59","v":158843815456.11212}]
[null,null,"CFADS",null,{"$f":"E51+E33","v":6578400169.3425179},{"$f":"F51+F33","v":8339107437.1378393},42103789185.284813,44923762987.645935,48068426396.781136,51433216244.555824,55189478869.952484,53177616061.382996,56695223668.133698,60428920588.658936,64561649191.092651,68580863332.401794,73015681901.217239,77699140719.863724,82864236258.363358,87830983906.263489,93283208966.348328,99197457573.208389,106388307200.4277,113464577966.97716,121355605087.18288,129799004105.80301,139224741105.67209,148500288592.14465,158843815456.11212]
[null,null,"Debt Service",0,{"$f":"E57+E33","v":17208333.333333328},{"$f":"F57+F33","v":0},13821162657.71966,14371947975.653215,14879370949.422651,15324292279.135376,15683067078.407524,15926607119.02986,16019255083.605751,15917433614.381939]
[null,null,"DSCR",{"$f":"MIN(E63:AC63)","v":3.046327593993563},{"$f":"IF(E62>0.1,E61/E62)","v":382.27991298842727},{"$f":"IF(F62>0.1,F61/F62)","v":false},3.046327593993563,3.1257949906128935,3.2305415706197098,3.3563191896688216,3.5190488310757444,3.3389167990364927,3.539192264074507,3.7963984680331486,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Rate","Cummulative Cashflows",null,{"$f":"E60","v":6561191836.0091848},{"$f":"E64+F60","v":14900299273.147024},{"$f":"F64+G60","v":43182925800.712173},73734740812.704895,106923796260.06339,143032720225.48383,182539132017.02878,219790140959.3819,260466109543.90985,304977596518.18683,353971221096.0047,407645658956.39874,466807122449.0343,532189886651.42261,604876207810.04187,685407312876.91016,775175987990.91174,874373445564.12012,980761752764.54785,1094226330731.525,{"$f":"X64+Y60","v":1215581935818.708},{"$f":"Y64+Z60","v":1345380939924.511},{"$f":"Z64+AA60","v":1484605681030.1831},{"$f":"AA64+AB60","v":1633105969622.3276},{"$f":"AB64+AC60","v":1791949785078.4397}]
[null,null,"Cash Sweep",null,{"$f":"LOOKUP(E$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!171:171)*1000","v":608413939.88922596},{"$f":"LOOKUP(F$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!171:171)*1000","v":0},{"$f":"LOOKUP(G$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!171:171)*1000","v":0},{"$f":"LOOKUP(H$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!171:171)*1000","v":0},{"$f":"LOOKUP(I$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!171:171)*1000","v":0},{"$f":"LOOKUP(J$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!171:171)*1000","v":0},{"$f":"LOOKUP(K$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!171:171)*1000","v":0},{"$f":"LOOKUP(L$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!171:171)*1000","v":0},{"$f":"LOOKUP(M$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!171:171)*1000","v":0},{"$f":"LOOKUP(N$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!171:171)*1000","v":0},{"$f":"LOOKUP(O$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!171:171)*1000","v":0},{"$f":"LOOKUP(P$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!171:171)*1000","v":0},{"$f":"LOOKUP(Q$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!171:171)*1000","v":0},{"$f":"LOOKUP(R$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!171:171)*1000","v":0},{"$f":"LOOKUP(S$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!171:171)*1000","v":0},{"$f":"LOOKUP(T$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!171:171)*1000","v":0},{"$f":"LOOKUP(U$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!171:171)*1000","v":0},{"$f":"LOOKUP(V$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!171:171)*1000","v":0},{"$f":"LOOKUP(W$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!171:171)*1000","v":0},{"$f":"LOOKUP(X$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!171:171)*1000","v":0},{"$f":"LOOKUP(Y$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!171:171)*1000","v":0},{"$f":"LOOKUP(Z$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!171:171)*1000","v":0},{"$f":"LOOKUP(AA$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!171:171)*1000","v":0},{"$f":"LOOKUP(AB$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!171:171)*1000","v":0},{"$f":"LOOKUP(AC$3,'Annual Model - RFW'!$2:$2,'Annual Model - RFW'!171:171)*1000","v":0}]
[null,null,"Equity Cash Flow",null,{"$f":"E61-E62-E65","v":5952777896.1199589},{"$f":"F61-F62-F65","v":8339107437.1378393},28282626527.565155,30551815011.992722,33189055447.358482,36108923965.420448,39506411791.54496,37251008942.353134,40675968584.527946,44511486974.276993,64561649191.092651,68580863332.401794,73015681901.217239,77699140719.863724,82864236258.363358,87830983906.263489,93283208966.348328,99197457573.208389,106388307200.4277,113464577966.97716,121355605087.18288,129799004105.80301,139224741105.67209,148500288592.14465,158843815456.11212]
[null,null,"USD Equity Cash Flow",null,{"$f":"E66/E10","v":6645753.6966322502},{"$f":"F66/F10","v":7333888.0063241124},6070619.2767896047,6145178.2587420791,6238908.044476375,6343726.6496742032,6469127.8384239534,5716107.6475389991,5833329.1756811291,5965775.5005107578,8065246.6254077004,8028422.0688814819,7988396.559085968,7944670.8449502522,7897234.9275848158,7844041.5461379671,7785954.0658377362,7737935.8216337422,7735113.9096897226,7730673.4509352585,7727394.580242007,7724330.2151081255,7722432.5406835321,7718789.7872741371,7716288.3525213338]
[null,0.14000000000000001,"PLCR"]
[null,null,"PV of CFADS Project life",{"$f":"NPV(B68,E61:AC61)","v":338418608341.52454}]
[null,null,"PV of DS",{"$f":"D53","v":119640493358.11902}]
[null,null,"PLCR ratio",{"$f":"D69/D70","v":2.8286293281033084}]
[null,null,"LLCR"]
[null,null,"PV of CFADS",{"$f":"NPV(B68,E61:N61)","v":190034276406.33405}]
[null,null,"PV of Loan at COD",{"$f":"D53","v":119640493358.11902}]
[null,null,"Ratio",{"$f":"D73/D74","v":1.5883775724453579}]
[]
[null,null,"Equity IRR Calculation",null,null,null,null,null,"Project IRR Calculation"]
[]
[null,null,"Period",null,"Investments","Gross Cashflow","Net Cashflows","Equity USD IRR","Period","Investments","Gross Cashflow","Net Cashflows","Project USD IRR"]
[null,null,0,null,{"$f":"D52","v":18042615351.882484},0,{"$f":"F80-E80","v":-18042615351.882484},{"$f":"-'Summary Sheet'!L13","v":-9376803.2336337976},0,{"$f":"'Summary Sheet'!M5*1000","v":114792098131.3364},0,{"$f":"K80-J80","v":-114792098131.3364},{"$f":"-'Summary Sheet'!L5","v":-132455708.4015439}]
[null,null,1,null,0,{"$f":"TRANSPOSE(E66:AC66)","v":5952777896.1199589},{"$f":"F81-E81","v":5952777896.1199589},{"$f":"TRANSPOSE(E67:AC67)","v":6645753.6966322502},1,0,{"$f":"TRANSPOSE(E44:AC44)","v":6578400169.3425179},6578400169.3425179,{"$f":"TRANSPOSE(E45:AC45)","v":7344206.0171319479}]
[null,null,2,null,0,8339107437.1378393,{"$f":"F82-E82","v":8339107437.1378393},7333888.0063241124,2,0,8339107437.1378393,8339107437.1378393,7333888.0063241124]
[null,null,3,null,0,28282626527.565155,{"$f":"F83-E83","v":28282626527.565155},6070619.2767896047,3,0,42103789185.284813,42103789185.284813,9037211.3779801726]
[null,null,4,null,0,30551815011.992722,{"$f":"F84-E84","v":30551815011.992722},6145178.2587420791,4,0,44923762987.645935,44923762987.645935,9035945.3768687174]
[null,null,5,null,0,33189055447.358482,33189055447.358482,6238908.044476375,5,0,48068426396.781136,48068426396.781136,9035945.3768687155]
[null,null,6,null,0,36108923965.420448,36108923965.420448,6343726.6496742032,6,0,51433216244.555824,51433216244.555824,9035945.3768687174]
[null,null,7,null,0,39506411791.54496,39506411791.54496,6469127.8384239534,7,0,55189478869.952484,55189478869.952484,9037211.3779801726]
[null,null,8,null,0,37251008942.353134,37251008942.353134,5716107.6475389991,8,0,58885889278.391968,58885889278.391968,9035945.3768687174]
[null,null,9,null,0,40675968584.527946,40675968584.527946,5833329.1756811291,9,0,63007901527.879395,63007901527.879395,9035945.3768687174]
[null,null,10,null,0,44511486974.276993,44511486974.276993,5965775.5005107578,10,0,67418454634.83094,67418454634.83094,9035945.3768687192]
[null,null,11,null,0,64561649191.092651,64561649191.092651,8065246.6254077004,11,0,72342148696.713043,72342148696.713043,9037211.3779801726]
[null,null,12,null,0,68580863332.401794,68580863332.401794,8028422.0688814819,12,0,77187388711.417984,77187388711.417984,9035945.3768687192]
[null,null,13,null,0,73015681901.217239,73015681901.217239,7988396.559085968,13,0,82590505921.217224,82590505921.217224,9035945.3768687192]
[null,null,14,null,0,77699140719.863724,77699140719.863724,7944670.8449502522,14,0,88371841335.702423,88371841335.702423,9035945.3768687192]
[null,null,15,null,0,82864236258.363358,82864236258.363358,7897234.9275848158,15,0,94825799866.478119,94825799866.478119,9037211.3779801726]
[null,null,16,null,null,87830983906.263489,87830983906.263489,7844041.5461379671,16,0,101176921145.24571,101176921145.24571,9035945.3768687174]
[null,null,17,null,null,93283208966.348328,93283208966.348328,7785954.0658377362,17,0,108259305625.4129,108259305625.4129,9035945.3768687174]
[null,null,18,null,null,99197457573.208389,99197457573.208389,7737935.8216337422,18,0,115837457019.19182,115837457019.19182,9035945.3768687192]
[null,null,19,null,null,106388307200.4277,106388307200.4277,7735113.9096897226,19,0,124297280110.03807,124297280110.03807,9037211.3779801726]
[null,null,20,null,null,113464577966.97716,113464577966.97716,7730673.4509352585,20,0,132622304541.27272,132622304541.27272,9035945.3768687192]
[null,null,21,null,null,121355605087.18288,121355605087.18288,7727394.580242007,21,null,141905865859.1618,141905865859.1618,9035945.3768687192]
[null,null,22,null,null,129799004105.80301,129799004105.80301,7724330.2151081255,22,null,151839276469.30313,151839276469.30313,9035945.3768687174]
[null,null,23,null,null,139224741105.67209,139224741105.67209,7722432.5406835321,23,null,162928378822.09027,162928378822.09027,9037211.3779801726]
[null,null,24,null,null,148500288592.14465,148500288592.14465,7718789.7872741371,24,null,173840787629.70508,173840787629.70508,9035945.3768687174]
[null,null,25,null,null,158843815456.11212,158843815456.11212,7716288.3525213338,25,null,186009642763.78445,186009642763.78445,9035945.3768687192]
[null,null,null,null,null,"IRR",{"$f":"IRR(G80:G105,20)","v":0.79928212132603882},{"$f":"IRR(H80:H105,20)","v":0.70905074998254247},null,null,"IRR",{"$f":"IRR(L80:L105,20)","v":0.30342422717547235},{"$f":"IRR(M80:M105,20)","v":4.3816644532921778E-2}]
[]
[]
[null,null,null,null,{"$f":"'Summary Sheet'!H2","v":54.853999999999999}]
[null,null,null,null,{"$f":"'Summary Sheet'!G25","v":0.92999999999999983}]
[null,null,null,null,{"$f":"E109*E110*8760","v":446884.56719999987},{"$f":"'Annual Model - USD'!J45","v":99477.784799999994},{"$f":"F111*1000","v":99477784.799999997}]
[null,null,null,null,{"$f":"E111*98","v":43794687.585599989},{"$f":"'Annual Model - RFW'!J81","v":8732279.3144779205}]
[]
[null,null,null,null,null,{"$f":"'Annual Model - USD'!J94","v":9748822.9104000013}]

{"sheet":"Cap Exp Investment Plan","index":2,"n_rows":65,"n_cols":17,"rows_kept":65,"cut":false,"hidden":false,"merged":[]}
[]
["Exchange Rate",null,"Disbursment",null,null,"Cost Estimate",null,null,"Cost over Run"]
[]
[null,"Exchange Rate - 2018",{"$f":"'Disbursment Analysis'!M8","v":918.55549331934662},"Cost Over-run",{"$f":"'Disbursment Analysis'!L8","v":1},null,"Total Cost",{"$f":"'Summary Sheet'!M9","v":137683108.71000147}]
[]
[null,"Financing Plan/  Investment plan"]
[]
[null,null,"1$ to RWF",{"$f":"'Operating Assumptions'!F85","v":780},"To Be Realised"]
[null,"Item","Realised","US$","Promoter (Equity + Grant)","US$","BRD Financing","US$","Total"]
[null,"Preliminary "]
[null,"Project Development ",{"$f":"'Disbursment Analysis'!F21*1000","v":3173831063.0453444},{"$f":"'Disbursment Analysis'!G21","v":4046136.7380173951},0,{"$f":"E11/763","v":0},0,0,{"$f":"C11+E11+G11","v":3173831063.0453444}]
[null,"Early Works",{"$f":"D12*$D$8","v":0},0,null,null,null,null,0]
[null,"Service Commission ",{"$f":"D13*$D$8","v":0},0,{"$f":"'Disbursment Analysis'!F26*1000","v":104999999.99999999},{"$f":"'Disbursment Analysis'!G26","v":133858.52903089969},null,null,104999999.99999999]
[null,"Commitment Fees, Management Fee, VAT",null,0,{"$f":"('Disbursment Analysis'!F24+'Disbursment Analysis'!F25+'Disbursment Analysis'!F27)*1000","v":469275818.56966656},{"$f":"SUM('Disbursment Analysis'!G24:G27)","v":708047.81151437026},null,null,469275818.56966656]
[null,"Grace Period Interests (IDC)",0,0,{"$f":"'Disbursment Analysis'!F23*1000","v":4829782836.1999989},{"$f":"'Disbursment Analysis'!G23","v":5758447.1853375621},null,null,4829782836.1999989,null,"Grace Period (1year 5 months)"]
[null,"Notification fees",0,0,0,{"$f":"E16/763","v":0},null,null,0,"FRW",{"$f":"(G37*0.14)*17/12","v":6941666666.666667}]
[null,"Mortgage registration fees",0,0,0,{"$f":"E17/763","v":0},null,null,0,"USD",{"$f":"(H37*0.14)*17/12","v":8542957.9394432735}]
[null,"Sub Total",{"$f":"SUM(C11:C17)","v":3173831063.0453444},4046136.7380173951,5404058654.7696657,6600353.5258828318,0,0,8577889717.8150101]
[null,"Equipment"]
[null,"Gas Plant",{"$f":"$D$8*D20","v":0},0,0,0,{"$f":"'Disbursment Analysis'!J42*1000","v":10368773896.819271},{"$f":"'Disbursment Analysis'!J38","v":12760624.146572532},{"$f":"C20+E20+G20","v":10368773896.819271}]
[null,"Power Plant",{"$f":"$D$8*D21","v":0},null,{"$f":"$D$8*F21","v":0},null,{"$f":"'Disbursment Analysis'!K42*1000","v":8238646001.719738},{"$f":"'Disbursment Analysis'!K38","v":10139122.151834939},{"$f":"C21+E21+G21","v":8238646001.719738}]
[null,"Balance of plant",{"$f":"$D$8*D22","v":0},null,{"$f":"'Disbursment Analysis'!L44*1000","v":165707417.46833777},{"$f":"'Disbursment Analysis'!M44*1000","v":203932508.67021999},{"$f":"$D$8*H22","v":0},null,{"$f":"C22+E22+G22","v":165707417.46833777}]
[null,"Sub Total",{"$f":"$D$8*D23","v":0},{"$f":"SUM(D20:D22)","v":0},165707417.46833777,203932508.67021999,18607419898.539009,22899746.298407473,18773127316.007347]
[null,"Construction works",null,null,null,null,null,null,null,null,null,"Bank Loan",{"$f":"G37","v":35000000000},null,"Gas","Equip Pct",{"$f":"'Operating Assumptions'!H108/('Operating Assumptions'!H108+'Operating Assumptions'!H109)","v":0.67500000000000004}]
[null,"Early Works",0,0,{"$f":"'Disbursment Analysis'!L45*1000","v":473449764.19525081},{"$f":"'Disbursment Analysis'!M45*1000","v":582664310.48634291},null,null,{"$f":"C25+E25+G25","v":473449764.19525081},null,null,"Interest risk",{"$f":"M24*0.3","v":10500000000},null,"Power","Equip Pct",{"$f":"'Operating Assumptions'!H110/('Operating Assumptions'!H110+'Operating Assumptions'!H111)","v":0.70408163265306123}]
[null,"Gas Plant",0,0,{"$f":"F26*$D$8","v":0},0,{"$f":"'Disbursment Analysis'!J43*1000","v":4992372616.9870548},{"$f":"'Disbursment Analysis'!J39","v":6144004.2187201073},{"$f":"C26+E26+G26","v":4992372616.9870548},null,null,"Total",{"$f":"SUM(M24:M25)","v":45500000000}]
[null,"Power Plant",null,0,{"$f":"F27*$D$8","v":0},null,{"$f":"'Disbursment Analysis'!K43*1000","v":3462619334.0561223},{"$f":"'Disbursment Analysis'!K39","v":4261370.179756714},{"$f":"C27+E27+G27","v":3462619334.0561223}]
[null,"General Site Construction works",null,0,{"$f":"F28*$D$8","v":0},null,{"$f":"'Disbursment Analysis'!L42*1000","v":7937588150.4178133},{"$f":"'Disbursment Analysis'!L38","v":9768616.812913714},{"$f":"C28+E28+G28","v":7937588150.4178133},null,null,"Equip",{"$f":"I23*1.5","v":28159690974.011021},{"$f":"M28*0.5","v":14079845487.00551}]
[null,"Sub Total",{"$f":"SUM(C25:C28)","v":0},0,473449764.19525081,582664310.48634291,16392580101.460991,20173991.211390533,16866029865.656242,null,null,"Construction",{"$f":"(I29+I34+I36)*1.5","v":30234758590.219849},{"$f":"M29*0.5","v":15117379295.109924}]
[null,"Other",null,null,null,null,null,null,null,null,{"$f":"(H29+F29+H23+F23+F34)*0.1","v":83208861.355487928},null,null,{"$f":"N29+N28","v":29197224782.115433}]
[null,"Owners Cost",{"$f":"D31*$D$8","v":0},0,{"$f":"'Disbursment Analysis'!L46*1000","v":1420349292.5857525},{"$f":"'Disbursment Analysis'!M46","v":1747992.9314590285},{"$f":"H31*$D$8","v":0},0,{"$f":"C31+E31+G31","v":1420349292.5857525},null,null,null,"Risck coverage",{"$f":"N30/M26","v":0.64169724795858096}]
[null,"Commissioning",{"$f":"D32*$D$8","v":0},0,{"$f":"'Disbursment Analysis'!L47*1000","v":71017464.629287615},{"$f":"'Disbursment Analysis'!M47","v":87399.646572951417},{"$f":"H32*$D$8","v":0},0,{"$f":"C32+E32+G32","v":71017464.629287615}]
[null,"Plant readiness",{"$f":"D33*$D$8","v":0},0,{"$f":"'Disbursment Analysis'!L48*1000","v":473449764.19525081},{"$f":"'Disbursment Analysis'!M48","v":582664.31048634287},{"$f":"H33*$D$8","v":0},0,{"$f":"C33+E33+G33","v":473449764.19525081}]
[null,"Sub Total",{"$f":"SUM(C31:C33)","v":0},{"$f":"SUM(D31:D33)","v":0},{"$f":"SUM(E31:E33)","v":1964816521.410291},{"$f":"SUM(F31:F33)","v":2418056.8885183227},0,0,{"$f":"SUM(I31:I33)","v":1964816521.410291}]
[null,"Contigency costs (10% of Pjt cost)",null,null,{"$f":"'Disbursment Analysis'!L49*1000","v":1325659339.7467022},{"$f":"'Disbursment Analysis'!M49","v":1631460.0693617598},null,null,{"$f":"C35+E35+G35","v":1325659339.7467022}]
[null,"Sub Total",null,null,{"$f":"SUM(E35)","v":1325659339.7467022},{"$f":"SUM(F35)","v":1631460.0693617598},null,null,{"$f":"C36+E36+G36","v":1325659339.7467022}]
[null,"Total",{"$f":"C18+C23+C29+C34","v":3173831063.0453444},{"$f":"D18+D23+D29+D34+D36","v":4046136.7380173951},{"$f":"E18+E23+E29+E34+E36","v":9333691697.5902481},{"$f":"F18+F29+F34+F36","v":593314180.97010589},{"$f":"(G18+G23+G29+G34)","v":35000000000},{"$f":"H18+H23+H29+H36","v":43073737.509798005},{"$f":"C37+E37+G37","v":47507522760.63559},null,{"$f":"I37-'Summary Sheet'!M9*1000","v":-90175585949.365875}]
[null,"Percentage",{"$f":"C37/I37","v":6.680691559180095E-2},null,{"$f":"E37/I37","v":0.19646765723015305},null,{"$f":"G37/I37","v":0.73672542717804601},null,{"$f":"I37/I37","v":1}]
[]
[null,null,null,null,null,null,null,{"$f":"H37-4500000000","v":-4456926262.490202}]
[null,null,null,null,null,null,null,null,{"$f":"15/45","v":0.33333333333333331}]
[]
[]
[null,"Investment Plan","Dollar Rate",null,780]
[null,null,"Euro Rate"]
[null,"1. Investments already realized",":",null,{"$f":"E47","v":1431348690}]
[null,"1.1 Pre-operating expenses",":",null,{"$f":"+SUM(E48:E51)","v":1431348690},{"$f":"E47/$E$44","v":1835062.423076923}]
[null,"1.1.2 Service commission",":",null,{"$f":"E13/2","v":52499999.999999993},{"$f":"E48/$E$44","v":67307.692307692298}]
[null,"1.1.3 Engineering Consulting (Studies)",":",null,1254715377,{"$f":"E49/$E$44","v":1608609.4576923077}]
[null,"1.1.4 Environmental and social costs as well as Land expropriation",":",null,124133313,{"$f":"E50/$E$44","v":159145.27307692307}]
[null,"1.1.6 Misc and travel expenses",null,null,0,{"$f":"E51/$E$44","v":0}]
[null,"2. Investments to be realized",":",null,{"$f":"E53+E59","v":10859202880.376259},{"$f":"SUM(F47:F51)","v":3670124.846153846}]
[null,"2.1 Pre-operating expenses",":",null,{"$f":"SUM(E54:E58)","v":2694406735.3762589}]
[null,"2.1.1 Service commission fee balance",":",null,{"$f":"E48","v":52499999.999999993}]
[null,"2.1.2 Grace period interests",":",null,2511166935.3762589]
[null,"2.1.4 Notification of the contract fees",":",null,{"$f":"28900+6400","v":35300}]
[null,"2.1.6 Mortgage registration fees",":",null,{"$f":"20000","v":20000}]
[null,"2.1.7 Construction supervision consultancy",null,null,{"$f":"130684500","v":130684500}]
[null,"2.2. Technology and Site Development",":",null,{"$f":"SUM(E60:E64)","v":8164796145}]
[null,"2.2.1 Equipment and Machinery",":",null,{"$f":"1250000*E44","v":975000000}]
[null,"2.2.2 Civil Works/Site development",":",null,{"$f":"7061639*E44","v":5508078420}]
[null,"2.2.3 Working Capital",":",null,154200000]
[null,"2.2.4 EPCM",":",null,{"$f":"1214346*E44","v":947189880}]
[null,"2.2.5 Contigency costs",null,null,580327845]
[null,"Total Investments",":",null,{"$f":"E46+E52","v":12290551570.376259}]

{"sheet":"Debt Balance","index":3,"n_rows":35,"n_cols":15,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,"Add:","Add:"]
[null,null,null,null,"Balance at ",null,"Add:","Commitment","Management","Balance at ","Service"]
[null,null,null,null,"Start of","Draw","Interest","Fee","Fee","End of","Fee","VAT","Interest","Commitment","Mngmt Fee"]
[null,null,null,null,"Month","Downs","Capitalised","Capitalised","Capitalised","Month","Paid","Paid","Paid","Fee Paid","Paid"]
[null,null,null,{"$f":"'Disbursment Analysis'!F4","v":"2016-09-01"},{"$f":"LOOKUP($D5,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$251:$251)","v":0},{"$f":"LOOKUP($D5,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$252:$252)","v":4239939.5999999996},{"$f":"LOOKUP($D5,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D5,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D5,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$254:$254)","v":0},{"$f":"LOOKUP($D5,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$258:$258)","v":4239939.5999999996},{"$f":"LOOKUP($D5,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$262:$262)","v":104999.99999999999},{"$f":"LOOKUP($D5,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$265:$265)","v":24149.999999999996},{"$f":"LOOKUP($D5,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$260:$260)-G5","v":0},{"$f":"LOOKUP($D5,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$264:$264)-H5","v":29166.666666666661},{"$f":"LOOKUP($D5,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$261:$261)-I5","v":0}]
[null,null,null,{"$f":"EDATE(D5,1)","v":"2016-10-01"},{"$f":"LOOKUP($D6,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$251:$251)","v":4239939.5999999996},{"$f":"LOOKUP($D6,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$252:$252)","v":2451681.1799999997},{"$f":"LOOKUP($D6,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D6,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D6,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$254:$254)","v":0},{"$f":"LOOKUP($D6,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$258:$258)","v":6691620.7799999993},{"$f":"LOOKUP($D6,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$272:$272)","v":0},{"$f":"LOOKUP($D6,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$265:$265)","v":4932.0045299999992},{"$f":"LOOKUP($D6,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$260:$260)-G6","v":49465.962},{"$f":"LOOKUP($D6,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$264:$264)-H6","v":25633.383666666661},{"$f":"LOOKUP($D6,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$261:$261)-I6","v":1766.6415}]
[null,null,null,"2016-11-01",{"$f":"LOOKUP($D7,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$251:$251)","v":6691620.7799999993},{"$f":"LOOKUP($D7,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$252:$252)","v":573300},{"$f":"LOOKUP($D7,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D7,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D7,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$254:$254)","v":0},{"$f":"LOOKUP($D7,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$258:$258)","v":7264920.7799999993},{"$f":"LOOKUP($D7,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$272:$272)","v":0},{"$f":"LOOKUP($D7,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$265:$265)","v":4748.1284414999991},{"$f":"LOOKUP($D7,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$260:$260)-G7","v":78068.90909999999},{"$f":"LOOKUP($D7,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$264:$264)-H7","v":23590.31601666666},{"$f":"LOOKUP($D7,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$261:$261)-I7","v":2788.1753249999997}]
[null,null,null,"2016-12-01",{"$f":"LOOKUP($D8,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$251:$251)","v":7264920.7799999993},{"$f":"LOOKUP($D8,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$252:$252)","v":862754.88},{"$f":"LOOKUP($D8,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D8,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D8,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$254:$254)","v":0},{"$f":"LOOKUP($D8,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$258:$258)","v":8127675.6599999992},{"$f":"LOOKUP($D8,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$272:$272)","v":0},{"$f":"LOOKUP($D8,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$265:$265)","v":4705.1309414999987},{"$f":"LOOKUP($D8,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$260:$260)-G8","v":84757.40909999999},{"$f":"LOOKUP($D8,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$264:$264)-H8","v":23112.56601666666},{"$f":"LOOKUP($D8,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$261:$261)-I8","v":3027.0503249999997}]
[null,null,null,"2017-01-01",{"$f":"LOOKUP($D9,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$251:$251)","v":8127675.6599999992},{"$f":"LOOKUP($D9,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$252:$252)","v":1209000},{"$f":"LOOKUP($D9,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D9,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D9,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$254:$254)","v":0},{"$f":"LOOKUP($D9,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$258:$258)","v":9336675.6600000001},{"$f":"LOOKUP($D9,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$272:$272)","v":0},{"$f":"LOOKUP($D9,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$265:$265)","v":4640.4243254999992},{"$f":"LOOKUP($D9,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$260:$260)-G9","v":94822.882700000002},{"$f":"LOOKUP($D9,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$264:$264)-H9","v":22393.603616666664},{"$f":"LOOKUP($D9,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$261:$261)-I9","v":3386.5315249999999}]
[null,null,null,"2017-02-01",{"$f":"LOOKUP($D10,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$251:$251)","v":9336675.6600000001},{"$f":"LOOKUP($D10,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$252:$252)","v":6715800},{"$f":"LOOKUP($D10,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D10,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D10,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$254:$254)","v":0},{"$f":"LOOKUP($D10,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$258:$258)","v":16052475.66},{"$f":"LOOKUP($D10,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$272:$272)","v":0},{"$f":"LOOKUP($D10,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$265:$265)","v":4549.7493254999981},{"$f":"LOOKUP($D10,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$260:$260)-G10","v":108927.8827},{"$f":"LOOKUP($D10,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$264:$264)-H10","v":21386.10361666666},{"$f":"LOOKUP($D10,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$261:$261)-I10","v":3890.2815250000003}]
[null,null,null,"2017-03-01",{"$f":"LOOKUP($D11,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$251:$251)","v":16052475.66},{"$f":"LOOKUP($D11,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$252:$252)","v":2803135.92},{"$f":"LOOKUP($D11,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D11,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D11,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$254:$254)","v":0},{"$f":"LOOKUP($D11,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$258:$258)","v":18855611.579999998},{"$f":"LOOKUP($D11,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$272:$272)","v":0},{"$f":"LOOKUP($D11,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$265:$265)","v":4046.0643254999991},{"$f":"LOOKUP($D11,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$260:$260)-G11","v":187278.88270000002},{"$f":"LOOKUP($D11,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$264:$264)-H11","v":15789.603616666662},{"$f":"LOOKUP($D11,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$261:$261)-I11","v":6688.5315250000003}]
[null,null,null,"2017-04-01",{"$f":"LOOKUP($D12,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$251:$251)","v":18855611.579999998},{"$f":"LOOKUP($D12,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$252:$252)","v":5214523.8599999994},{"$f":"LOOKUP($D12,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D12,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D12,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$254:$254)","v":0},{"$f":"LOOKUP($D12,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$258:$258)","v":24070135.439999998},{"$f":"LOOKUP($D12,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$272:$272)","v":0},{"$f":"LOOKUP($D12,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$265:$265)","v":3835.8291314999988},{"$f":"LOOKUP($D12,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$260:$260)-G12","v":219982.13509999998},{"$f":"LOOKUP($D12,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$264:$264)-H12","v":13453.657016666662},{"$f":"LOOKUP($D12,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$261:$261)-I12","v":7856.504825}]
[null,null,null,"2017-05-01",{"$f":"LOOKUP($D13,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$251:$251)","v":24070135.439999998},{"$f":"LOOKUP($D13,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$252:$252)","v":2094793.74},{"$f":"LOOKUP($D13,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D13,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D13,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$254:$254)","v":0},{"$f":"LOOKUP($D13,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$258:$258)","v":26164929.179999996},{"$f":"LOOKUP($D13,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$272:$272)","v":0},{"$f":"LOOKUP($D13,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$265:$265)","v":3444.739841999999},{"$f":"LOOKUP($D13,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$260:$260)-G13","v":280818.24679999996},{"$f":"LOOKUP($D13,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$264:$264)-H13","v":9108.2204666666639},{"$f":"LOOKUP($D13,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$261:$261)-I13","v":10029.223099999999}]
[null,null,null,"2017-06-01",{"$f":"LOOKUP($D14,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$251:$251)","v":26164929.179999996},{"$f":"LOOKUP($D14,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$252:$252)","v":662355.72},{"$f":"LOOKUP($D14,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D14,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D14,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$254:$254)","v":0},{"$f":"LOOKUP($D14,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$258:$258)","v":26827284.899999995},{"$f":"LOOKUP($D14,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$272:$272)","v":0},{"$f":"LOOKUP($D14,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$265:$265)","v":3287.6303114999992},{"$f":"LOOKUP($D14,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$260:$260)-G14","v":305257.50709999999},{"$f":"LOOKUP($D14,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$264:$264)-H14","v":7362.5590166666643},{"$f":"LOOKUP($D14,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$261:$261)-I14","v":10902.053824999999}]
[null,null,null,"2017-07-01",{"$f":"LOOKUP($D15,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$251:$251)","v":26827284.899999995},{"$f":"LOOKUP($D15,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$252:$252)","v":2947606.74},{"$f":"LOOKUP($D15,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D15,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D15,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$254:$254)","v":0},{"$f":"LOOKUP($D15,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$258:$258)","v":29774891.639999993},{"$f":"LOOKUP($D15,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$272:$272)","v":0},{"$f":"LOOKUP($D15,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$265:$265)","v":3237.9536324999995},{"$f":"LOOKUP($D15,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$260:$260)-G15","v":312984.99049999996},{"$f":"LOOKUP($D15,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$264:$264)-H15","v":6810.5959166666653},{"$f":"LOOKUP($D15,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$261:$261)-I15","v":11178.035374999998}]
[null,null,null,"2017-08-01",{"$f":"LOOKUP($D16,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$251:$251)","v":29774891.639999993},{"$f":"LOOKUP($D16,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$252:$252)","v":1319489.3399999999},{"$f":"LOOKUP($D16,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D16,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D16,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$254:$254)","v":0},{"$f":"LOOKUP($D16,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$258:$258)","v":31094380.979999993},{"$f":"LOOKUP($D16,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$272:$272)","v":0},{"$f":"LOOKUP($D16,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$265:$265)","v":3016.8831269999996},{"$f":"LOOKUP($D16,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$260:$260)-G16","v":347373.73579999991},{"$f":"LOOKUP($D16,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$264:$264)-H16","v":4354.2569666666668},{"$f":"LOOKUP($D16,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$261:$261)-I16","v":12406.204849999998}]
[null,null,null,"2017-09-01",{"$f":"LOOKUP($D17,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$251:$251)","v":31094380.979999993},{"$f":"LOOKUP($D17,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$252:$252)","v":1275378},{"$f":"LOOKUP($D17,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D17,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D17,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$254:$254)","v":0},{"$f":"LOOKUP($D17,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$258:$258)","v":32369758.979999993},{"$f":"LOOKUP($D17,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$272:$272)","v":0},{"$f":"LOOKUP($D17,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$265:$265)","v":2917.9214264999996},{"$f":"LOOKUP($D17,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$260:$260)-G17","v":362767.77809999994},{"$f":"LOOKUP($D17,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$264:$264)-H17","v":3254.6825166666663},{"$f":"LOOKUP($D17,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$261:$261)-I17","v":12955.992074999998}]
[null,null,null,"2017-10-01",{"$f":"LOOKUP($D18,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$251:$251)","v":32369758.979999993},{"$f":"LOOKUP($D18,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$252:$252)","v":881400},{"$f":"LOOKUP($D18,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D18,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D18,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$254:$254)","v":0},{"$f":"LOOKUP($D18,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$258:$258)","v":33251158.979999993},{"$f":"LOOKUP($D18,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$272:$272)","v":0},{"$f":"LOOKUP($D18,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$265:$265)","v":2822.2680764999996},{"$f":"LOOKUP($D18,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$260:$260)-G18","v":377647.18809999991},{"$f":"LOOKUP($D18,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$264:$264)-H18","v":2191.8675166666662},{"$f":"LOOKUP($D18,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$261:$261)-I18","v":13487.399574999998}]
[null,null,null,"2017-11-01",{"$f":"LOOKUP($D19,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$251:$251)","v":33251158.979999993},{"$f":"LOOKUP($D19,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$252:$252)","v":1608767.16},{"$f":"LOOKUP($D19,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D19,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D19,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$254:$254)","v":0},{"$f":"LOOKUP($D19,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$258:$258)","v":34859926.139999993},{"$f":"LOOKUP($D19,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$272:$272)","v":0},{"$f":"LOOKUP($D19,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$265:$265)","v":2756.1630764999995},{"$f":"LOOKUP($D19,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$260:$260)-G19","v":387930.18809999991},{"$f":"LOOKUP($D19,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$264:$264)-H19","v":1457.3675166666665},{"$f":"LOOKUP($D19,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$261:$261)-I19","v":13854.649574999998}]
[null,null,null,"2017-12-01",{"$f":"LOOKUP($D20,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$251:$251)","v":34859926.139999993},{"$f":"LOOKUP($D20,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$252:$252)","v":140073.86000000002},{"$f":"LOOKUP($D20,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D20,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D20,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$254:$254)","v":0},{"$f":"LOOKUP($D20,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$258:$258)","v":34999999.999999993},{"$f":"LOOKUP($D20,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$272:$272)","v":0},{"$f":"LOOKUP($D20,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$265:$265)","v":2635.5055394999995},{"$f":"LOOKUP($D20,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$260:$260)-G20","v":406699.13829999993},{"$f":"LOOKUP($D20,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$264:$264)-H20","v":116.72821666666617},{"$f":"LOOKUP($D20,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$261:$261)-I20","v":14524.969224999999}]
[null,null,null,"2018-01-01",{"$f":"LOOKUP($D21,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$251:$251)","v":34999999.999999993},{"$f":"LOOKUP($D21,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$252:$252)","v":0},{"$f":"LOOKUP($D21,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D21,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D21,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$254:$254)","v":0},{"$f":"LOOKUP($D21,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$258:$258)","v":34999999.999999993},{"$f":"LOOKUP($D21,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$272:$272)","v":0},{"$f":"LOOKUP($D21,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$265:$265)","v":2624.9999999999995},{"$f":"LOOKUP($D21,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$260:$260)-G21","v":408333.33333333326},{"$f":"LOOKUP($D21,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$264:$264)-H21","v":0},{"$f":"LOOKUP($D21,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$261:$261)-I21","v":14583.33333333333}]
[null,null,null,"2018-02-01",{"$f":"LOOKUP($D22,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$251:$251)","v":34999999.999999993},{"$f":"LOOKUP($D22,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$252:$252)","v":0},{"$f":"LOOKUP($D22,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D22,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D22,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$254:$254)","v":0},{"$f":"LOOKUP($D22,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$258:$258)","v":34999999.999999993},{"$f":"LOOKUP($D22,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$272:$272)","v":0},{"$f":"LOOKUP($D22,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$265:$265)","v":2624.9999999999995},{"$f":"LOOKUP($D22,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$260:$260)-G22","v":408333.33333333326},{"$f":"LOOKUP($D22,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$264:$264)-H22","v":0},{"$f":"LOOKUP($D22,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$261:$261)-I22","v":14583.33333333333}]
[null,null,null,"2018-03-01",{"$f":"LOOKUP($D23,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$251:$251)","v":34999999.999999993},{"$f":"LOOKUP($D23,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$252:$252)","v":0},{"$f":"LOOKUP($D23,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D23,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D23,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$254:$254)","v":0},{"$f":"LOOKUP($D23,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$258:$258)","v":34999999.999999993},{"$f":"LOOKUP($D23,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$272:$272)","v":0},{"$f":"LOOKUP($D23,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$265:$265)","v":2624.9999999999995},{"$f":"LOOKUP($D23,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$260:$260)-G23","v":408333.33333333326},{"$f":"LOOKUP($D23,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$264:$264)-H23","v":0},{"$f":"LOOKUP($D23,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$261:$261)-I23","v":14583.33333333333}]
[null,null,null,"2018-04-01",{"$f":"LOOKUP($D24,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$251:$251)","v":34999999.999999993},{"$f":"LOOKUP($D24,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$252:$252)","v":0},{"$f":"LOOKUP($D24,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D24,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D24,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$254:$254)","v":0},{"$f":"LOOKUP($D24,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$258:$258)","v":34999999.999999993},{"$f":"LOOKUP($D24,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$272:$272)","v":0},{"$f":"LOOKUP($D24,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$265:$265)","v":0},{"$f":"LOOKUP($D24,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$260:$260)-G24","v":0},{"$f":"LOOKUP($D24,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$264:$264)-H24","v":0},{"$f":"LOOKUP($D24,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$261:$261)-I24","v":0}]
[null,null,null,"2018-05-01",{"$f":"LOOKUP($D25,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$251:$251)","v":34999999.999999993},{"$f":"LOOKUP($D25,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$252:$252)","v":0},{"$f":"LOOKUP($D25,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D25,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D25,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$254:$254)","v":0},{"$f":"LOOKUP($D25,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$258:$258)","v":34999999.999999993},{"$f":"LOOKUP($D25,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$272:$272)","v":0},{"$f":"LOOKUP($D25,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$265:$265)","v":0},{"$f":"LOOKUP($D25,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$260:$260)-G25","v":0},{"$f":"LOOKUP($D25,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$264:$264)-H25","v":0},{"$f":"LOOKUP($D25,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$261:$261)-I25","v":0}]
[null,null,null,"2018-06-01",{"$f":"LOOKUP($D26,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$251:$251)","v":34999999.999999993},{"$f":"LOOKUP($D26,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$252:$252)","v":0},{"$f":"LOOKUP($D26,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D26,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D26,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$254:$254)","v":0},{"$f":"LOOKUP($D26,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$258:$258)","v":34999999.999999993},{"$f":"LOOKUP($D26,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$272:$272)","v":0},{"$f":"LOOKUP($D26,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$265:$265)","v":0},{"$f":"LOOKUP($D26,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$260:$260)-G26","v":0},{"$f":"LOOKUP($D26,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$264:$264)-H26","v":0},{"$f":"LOOKUP($D26,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$261:$261)-I26","v":0}]
[null,null,null,"2018-07-01",{"$f":"LOOKUP($D27,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$251:$251)","v":34999999.999999993},{"$f":"LOOKUP($D27,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$252:$252)","v":0},{"$f":"LOOKUP($D27,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D27,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D27,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$254:$254)","v":0},{"$f":"LOOKUP($D27,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$258:$258)","v":34999999.999999993},{"$f":"LOOKUP($D27,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$272:$272)","v":0},{"$f":"LOOKUP($D27,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$265:$265)","v":0},{"$f":"LOOKUP($D27,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$260:$260)-G27","v":0},{"$f":"LOOKUP($D27,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$264:$264)-H27","v":0},{"$f":"LOOKUP($D27,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$261:$261)-I27","v":0}]
[null,null,null,"2018-08-01",{"$f":"LOOKUP($D28,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$251:$251)","v":34999999.999999993},{"$f":"LOOKUP($D28,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$252:$252)","v":0},{"$f":"LOOKUP($D28,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D28,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D28,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$254:$254)","v":0},{"$f":"LOOKUP($D28,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$258:$258)","v":34999999.999999993},{"$f":"LOOKUP($D28,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$272:$272)","v":0},{"$f":"LOOKUP($D28,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$265:$265)","v":0},{"$f":"LOOKUP($D28,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$260:$260)-G28","v":0},{"$f":"LOOKUP($D28,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$264:$264)-H28","v":0},{"$f":"LOOKUP($D28,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$261:$261)-I28","v":0}]
[null,null,null,"2018-09-01",{"$f":"LOOKUP($D29,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$251:$251)","v":34999999.999999993},{"$f":"LOOKUP($D29,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$252:$252)","v":0},{"$f":"LOOKUP($D29,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D29,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D29,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$254:$254)","v":0},{"$f":"LOOKUP($D29,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$258:$258)","v":34999999.999999993},{"$f":"LOOKUP($D29,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$272:$272)","v":0},{"$f":"LOOKUP($D29,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$265:$265)","v":0},{"$f":"LOOKUP($D29,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$260:$260)-G29","v":0},{"$f":"LOOKUP($D29,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$264:$264)-H29","v":0},{"$f":"LOOKUP($D29,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$261:$261)-I29","v":0}]
[null,null,null,"2018-10-01",{"$f":"LOOKUP($D30,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$251:$251)","v":34999999.999999993},{"$f":"LOOKUP($D30,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$252:$252)","v":0},{"$f":"LOOKUP($D30,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D30,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D30,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$254:$254)","v":0},{"$f":"LOOKUP($D30,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$258:$258)","v":34999999.999999993},{"$f":"LOOKUP($D30,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$272:$272)","v":0},{"$f":"LOOKUP($D30,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$265:$265)","v":0},{"$f":"LOOKUP($D30,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$260:$260)-G30","v":0},{"$f":"LOOKUP($D30,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$264:$264)-H30","v":0},{"$f":"LOOKUP($D30,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$261:$261)-I30","v":0}]
[null,null,null,"2018-11-01",{"$f":"LOOKUP($D31,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$251:$251)","v":34999999.999999993},{"$f":"LOOKUP($D31,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$252:$252)","v":0},{"$f":"LOOKUP($D31,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D31,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D31,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$254:$254)","v":0},{"$f":"LOOKUP($D31,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$258:$258)","v":34999999.999999993},{"$f":"LOOKUP($D31,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$272:$272)","v":0},{"$f":"LOOKUP($D31,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$265:$265)","v":0},{"$f":"LOOKUP($D31,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$260:$260)-G31","v":0},{"$f":"LOOKUP($D31,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$264:$264)-H31","v":0},{"$f":"LOOKUP($D31,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$261:$261)-I31","v":0}]
[null,null,null,"2018-12-01",{"$f":"LOOKUP($D32,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$251:$251)","v":34999999.999999993},{"$f":"LOOKUP($D32,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$252:$252)","v":0},{"$f":"LOOKUP($D32,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D32,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$255:$255)","v":0},{"$f":"LOOKUP($D32,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$254:$254)","v":0},{"$f":"LOOKUP($D32,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$258:$258)","v":34999999.999999993},{"$f":"LOOKUP($D32,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$272:$272)","v":0},{"$f":"LOOKUP($D32,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$265:$265)","v":0},{"$f":"LOOKUP($D32,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$260:$260)-G32","v":0},{"$f":"LOOKUP($D32,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$264:$264)-H32","v":0},{"$f":"LOOKUP($D32,'Disbursment Analysis'!$231:$231,'Disbursment Analysis'!$261:$261)-I32","v":0}]
[]
[]
[null,null,null,"Total",null,{"$f":"SUM(F5:F24)","v":34999999.999999993},{"$f":"SUM(G5:G24)","v":0},{"$f":"SUM(H5:H24)","v":0},{"$f":"SUM(I5:I24)","v":0},null,{"$f":"SUM(K5:K32)","v":104999.99999999999},{"$f":"SUM(L5:L32)","v":87601.396052999975},{"$f":"SUM(M5:M32)","v":4829782.8361999989},{"$f":"SUM(N5:N32)","v":209182.17836666663},{"$f":"SUM(O5:O32)","v":172492.24415000001}]

{"sheet":"Expense Detail","index":4,"n_rows":87,"n_cols":11,"rows_kept":87,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Operating Expenses (RWF)",null,"RWF Annual","USD","USD Monthly","Check","USD to RWF",790]
[]
[null,"Gas Plant Salaries"]
[null,{"$f":"B25","v":"Plant Manager"},null,{"$f":"E5*$I$2","v":227156599.99999994},{"$f":"F25","v":287539.99999999994},{"$f":"E25","v":23961.666666666661}]
[null,"Divers",null,{"$f":"E6*$I$2","v":46060159.999999993},{"$f":"F31","v":58303.999999999993},{"$f":"E31","v":4858.6666666666661}]
[null,"Boat Pilots",null,14662400,{"$f":"F32","v":18560},{"$f":"E32","v":1546.6666666666665}]
[null,"Other",null,{"$f":"D9-D7","v":422375079.99999988},{"$f":"E9-E7","v":534651.99999999988},44554.333333333328]
[null,"Salaries",null,{"$f":"F34*I2","v":437037479.99999988},{"$f":"D9/$I$2","v":553211.99999999988},{"$f":"E9/12","v":46100.999999999993},{"$f":"F9=E34","v":true}]
[null,"Gas Operating Cost",null,{"$f":"G56*I2","v":239344325},{"$f":"D10/$I$2","v":302967.5},{"$f":"E10/12","v":25247.291666666668},{"$f":"F10=F56","v":true}]
[null,"Overheads Other than Insurance",null,{"$f":"E11*I2","v":423759160},{"$f":"H75-H71","v":536404},44700.333333333336,{"$f":"G75=F11+F12","v":true}]
[null,"Insurance Cost",null,{"$f":"E12*I2","v":299735294.11764711},{"$f":"H71","v":379411.76470588241},{"$f":"E12/12","v":31617.647058823535}]
[null,"Total Fixed Operating Expenses",null,{"$f":"SUM(D9:D12)","v":1399876259.1176472}]
[null,null,null,1399876259.1176469]
[]
[null,"Variable Operating Expenses",null,"RWF KWh","USD KWh","USD/MWH"]
[null,"Lubricration oil",null,{"$f":"E17*I2","v":1.9750000000000001},{"$f":"F17/1000","v":2.5000000000000001E-3},2.5]
[null,"Run hour based maintenance",null,{"$f":"E18*I2","v":2.3323960000000001},{"$f":"F18/1000","v":2.9524000000000004E-3},2.9524000000000004]
[null,"Total Variable Opex",null,{"$f":"SUM(D17:D18)","v":4.3073960000000007},{"$f":"SUM(E17:E18)","v":5.4524000000000005E-3},{"$f":"SUM(F17:F18)","v":5.4524000000000008},{"$f":"E19*1000","v":5.4524000000000008}]
[null,"Production - kWh",null,112828800,{"$f":"D20","v":112828800}]
[null,"Total Expense",null,475433140.89600009,{"$f":"E20*E19","v":615187.74912000005}]
[null,null,null,{"$f":"D21/D20","v":4.2137569565217401}]
[null,"Gas Plant Salaries"]
[null,"Salaries","Number","Monthly","Monthly","Annual",null,"Total Monthly (Including other Staff benefits eg. Air tickets, housing etc)"]
[null,"Plant Manager",1,14000,23961.666666666661,{"$f":"E25*12","v":287539.99999999994}]
[null,"Day shift admin staff",1,700,800.66666666666652,{"$f":"E26*12","v":9607.9999999999982}]
[null,"Shift supervisors",4,1000,4858.6666666666661,58303.999999999993]
[null,"Skilled operators ",8,700,6405.3333333333321,76863.999999999985]
[null,"Semi skilled",4,500,2098.6666666666661,25183.999999999993]
[null,"Unskilled",4,350,1270.6666666666665,15247.999999999998,null,null,null,null,98400]
[null,"Divers",6,1000,4858.6666666666661,58303.999999999993]
[null,"Boat pilots",4,400,1546.6666666666665,18560]
[null,"Security",2,150,{"$f":"D33*C33","v":300},3600]
[null,"Total",null,null,{"$f":"SUM(E25:E33)","v":46100.999999999985},{"$f":"SUM(F25:F33)","v":553211.99999999988}]
[]
[]
[null,"Operating Expenses","Number",null,"Unit Cost","Monthly ","Annual"]
[null,"Freight costs",1,"containers per year",10000,833.33333333333337,{"$f":"F38*12","v":10000}]
[null,"Crew boat running costs",{"$f":"6*15","v":90},"km per day (15 km round trip)",2.8499999999999996,5129.9999999999991,{"$f":"F39*12","v":61559.999999999985}]
[null,"Work boat running costs",{"$f":"3/12+1/3","v":0.58333333333333326},"days overhaul per gas train",997.49999999999989,2161.2499999999995,25934.999999999993]
[null,"Offshore 50 kW diesel backup gensets",50,"hours operation per year",21,87.5,1050]
[null,"Training",{"$f":"3*2/12*$R$81","v":0},"days training per month",2500,5000,60000]
[null,"PPE",1,"lot per shift per month",250,1000,12000]
[null,"Site vehicles",2,"vehicles",55,3300,39600]
[null,"Site vehicles - fuel",20,"km/day average travel",0.15,180,2160]
[null,"Maintenance"]
[null,"Compressors - lube oil",{"$f":"$R$26*24*$R$30*$R$31*$R$28","v":0},"MWh per month",2.5,2916,34992]
[null,"Compressors - bearings",1,"set per year per compressor",5000,833.33333333333337,10000]
[null,"Compressors - 8,000 hour overhauls",1,"major overhaul per year",10720.5,893.375,10720.5]
[null,"Washwater pumps - bearings",1,"set per year per pump",1800,300,3600]
[null,"Washwater pumps - 3 month overhauls",4,"minor overhauls per year",1200,800,9600]
[null,"Instrument and meter calibration",1,"calibration visit per 6 months",875,145.83333333333334,1750]
[null,"Remainder of plant",1,"lot per year",5000,416.66666666666669,5000]
[null,"Management prescriptions compliance",1,"lot per month",1250,1250,15000]
[null,"Contingency",0,null,null,{"$f":"C55*SUM(F38:F54)","v":0},0]
[null,null,null,null,"Total",{"$f":"SUM(F38:F55)","v":25247.291666666664},{"$f":"SUM(G38:G55)","v":302967.5}]
[]
[]
[]
[null,"Overheads",null,null,"Unit Cost",null,"Monthly","Annual"]
[null,"Site lease",null,null,20000,"per year",{"$f":"E61/12","v":1666.6666666666667},{"$f":"G61*12","v":20000}]
[null,"Management, admin and finance staff",null,null,null,null,22000,{"$f":"G62*12","v":264000}]
[null,"Insurance - workers",31,"persons",100,"pp (avg)",{"$f":"C63*E63","v":3100},37200]
[null,"Security services",8,"guards per month",200,"pp",{"$f":"(C64*E64)*2","v":3200},38400]
[null,"Cleaning/gardening/\nbuilding maintenance",1,"lot per month",1000,"per lot",{"$f":"C65*E65","v":1000},12000]
[null,"Worker transport from Gisenyi to site",2,"trips per shift per person",2,"pp / trip",{"$f":"30*3*C66*7*E66","v":2520},30240]
[null,"Meals and water",1,"meals per shift per person+2L water",4.2857142857142856,"per meal",{"$f":"30*7*3*C67*E67","v":2700},32400]
[null,"Internet subscription on site",null,null,null,null,0,0]
[null,"Telecoms ",31,"persons",26,"pp /month",{"$f":"E69*C69","v":806},9672]
[null,"Kigali office lease and operation",null,null,null,null,4000,48000]
[null,"Insurances - general",null,null,null,null,{"$f":"(1290000/12)/0.85/4","v":31617.647058823532},379411.76470588241]
[null,"Tax filing and audits",null,null,null,null,{"$f":"2000+4*250+5000/12","v":3416.6666666666665},41000]
[null,"Bank fees",2.5999999999999999E-3,null,null,null,291,3492]
[null,"Contingency",0,null,null,null,{"$f":"C74*SUM(G61:G73)","v":0},0]
[null,null,null,null,"Total",null,{"$f":"SUM(G61:G74)","v":76317.980392156882},{"$f":"SUM(H61:H74)","v":915815.76470588241}]
[]
[]
[]
[null,null,"Annual (USD","Annual RWF"]
[null,"Wärtsilä fixed fee",0,{"$f":"C80*I2","v":0}]
[]
[]
[null,"Depreciation",null,"Cost (FRW)","Percentage","Depreciation"]
[null,"Amortised Start up costs",null,3023517383.7878785,0.1,{"$f":"E84*D84","v":302351738.37878788}]
[null,"Equipment",null,20817560443.333332,0.1,{"$f":"E85*D85","v":2081756044.3333333}]
[null,"Constructions",null,20728396793.266041,0.05,{"$f":"E86*D86","v":1036419839.6633021}]
[null,"Total",null,null,null,{"$f":"SUM(F84:F86)","v":3420527622.375423}]

{"sheet":"Summary Sheet","index":5,"n_rows":32,"n_cols":14,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,"PPA","Net MW",{"$f":"'Financial Model'!BQ75","v":54.853999999999999},null,null,null,null,"Capital Budget"]
[]
[null,"Outputs: Cost to Rwanda","USD/MWH","RWF/kWh",null,"Outputs: Benefits to Investor","USD","RWF","Real","Uses of Funds",null,"USD","RWF 000"]
[null,null,null,null,null,null,null,null,null,"Construction",null,{"$f":"'Financial Model'!I263+'Financial Model'!I264+'Financial Model'!I265+'Financial Model'!I266","v":132455708.4015439},{"$f":"'Financial Model'!J263+'Financial Model'!J264+'Financial Model'!J265+'Financial Model'!J266","v":114792098.13133639},{"$f":"M5/$M$9","v":0.83374132968714521}]
[null,"Levelized Cost of Electricity",{"$f":"'Financial Model'!G740","v":98.000000000000057},{"$f":"'Financial Model'!G751","v":148.59850722036467},null,"Pre Tax Project IRR",{"$f":"'Financial Model'!G190","v":0.1989158093929291},{"$f":"'Financial Model'!G210","v":0.28275614380836489},{"$f":"'Financial Model'!G201","v":0.1989158093929291},"IDC",null,{"$f":"'Financial Model'!I267+'Financial Model'!I268","v":24403152.68362046},{"$f":"'Financial Model'!J267+'Financial Model'!J268","v":22316734.760095429},{"$f":"M6/$M$9","v":0.16208767342042382}]
[null,"Real Levelised Cost of Electricity",{"$f":"'Financial Model'!G764","v":98.000000000000057},{"$f":"'Financial Model'!G765","v":76.439999999999955},null,"After Tax Project IRR",{"$f":"'Financial Model'!G259","v":0.19109471440315245},{"$f":"'Financial Model'!G246","v":0.27438749670982365},{"$f":"I6","v":0.1989158093929291},"Fees",null,{"$f":"'Financial Model'!I269+'Financial Model'!I270","v":708047.81151437073},{"$f":"'Financial Model'!J269+'Financial Model'!J270","v":574275.81856966671},{"$f":"M7/$M$9","v":4.1709968924310802E-3}]
[null,null,null,null,null,null,null,null,null,"DSRA",null,{"$f":"'Financial Model'!I271+'Financial Model'!I272","v":0},{"$f":"'Financial Model'!J271+'Financial Model'!J272","v":0},{"$f":"M8/$M$9","v":0}]
[null,"PPA Components",null,null,null,"Debt IRR (All in Interest rate)",{"$f":"'Financial Model'!G684","v":8.4204575419425956E-2},{"$f":"'Financial Model'!G594","v":0.17123991847038267},null,"Total",null,{"$f":"SUM(L5:L8)","v":157566908.89667875},{"$f":"SUM(M5:M8)","v":137683108.71000147},{"$f":"M9/$M$9","v":1}]
[null,"Pre-COD Price",{"$f":"Scenarios!$K$3","v":98},{"$f":"C10*790/1000","v":77.42},null,"Payback after COD with Sweep",null,{"$f":"'Financial Model'!J596","v":8.0555555555555561E-2}]
[null,null,null,null,null,null,null,null,null,"Sources of Funds"]
[null,"Capital recovery payment",{"$f":"'Operating Assumptions'!G191","v":77},{"$f":"C12*790/1000","v":60.83},null,"Equity IRR",{"$f":"'Financial Model'!G680","v":0.64771669507026663},{"$f":"'Financial Model'!G590","v":0.59984444975852957},null,"Debt Incl Cap Int",null,{"$f":"'Financial Model'!I276+'Financial Model'!I277+'Financial Model'!I278+'Financial Model'!I279","v":148190105.6630449},{"$f":"'Financial Model'!J276+'Financial Model'!J277+'Financial Model'!J278+'Financial Model'!J279","v":119640493.35811903},{"$f":"M12/$M$14","v":0.86895549119329385}]
[null,"Fixed O&M Costs",{"$f":"'Operating Assumptions'!G192","v":14},{"$f":"C13*790/1000","v":11.06},null,"Payback after COD",null,null,null,"Equity",null,{"$f":"'Financial Model'!I282","v":9376803.2336337976},{"$f":"'Financial Model'!J282","v":18042615.351882484},{"$f":"M13/$M$14","v":0.13104450880670623}]
[null,"Energy Payments ",{"$f":"'Operating Assumptions'!G193","v":7},{"$f":"C14*790/1000","v":5.53},null,null,null,null,null,"Total",null,{"$f":"SUM(L12:L13)","v":157566908.89667869},{"$f":"SUM(M12:M13)","v":137683108.7100015},{"$f":"M14/$M$14","v":1}]
[null,"Total",{"$f":"SUM(C12:C14)","v":98},{"$f":"C15*790/1000","v":77.42},null,"Outputs: Lender Perspective"]
[null,null,null,null,null,"DSCR",{"$f":"'Financial Model'!G691","v":1.4765998258927744},{"$f":"'Annual Model - RFW'!F182","v":1.7058861494793021}]
[null,null,"USD/m3","RWF/m3",null,"LLCR",{"$f":"'Financial Model'!G628","v":3.3363226414581399},{"$f":"'Financial Model'!G715","v":1.9112405247558111}]
[null,"Levelized Cost of Gas",{"$f":"'Financial Model'!G814","v":184.41574897690955},{"$f":"'Financial Model'!G816","v":279.14924483356401},null,"PLCR",{"$f":"'Financial Model'!G721","v":2.4703559540626454},{"$f":"'Financial Model'!G634","v":4.3232089349291813}]
[null,"Real Levelised Cost of Gas",{"$f":"'Financial Model'!G815","v":184.41574897690955}]
[null,null,"USD/MMBTU","RWF/MMBTU",null,"Operating Characteristics"]
[null,"Levelized Cost of Gas",{"$f":"'Financial Model'!G801","v":5.1989662962615926},{"$f":"'Financial Model'!G808*1000","v":7869.6506321609822},null,"O&M Cost per kW-yr ",{"$f":"'Financial Model'!H149/'Financial Model'!J149","v":570.72642102391865},{"$f":"'Financial Model'!H150/'Financial Model'!J150","v":631.56495643623657}]
[null,"Real Levelised Cost of Gas",{"$f":"'Financial Model'!G804","v":5.1989662962615926},null,null,"O&M Cost per MWH",{"$f":"'Financial Model'!H149/'Financial Model'!I149","v":23.965207296408586},{"$f":"'Financial Model'!H150/'Financial Model'!I150","v":26.519860557686265}]
[]
[null,"Cost/kW - Phase 1",{"$f":"'Operating Assumptions'!L96","v":3567.1807775387601},{"$f":"'Operating Assumptions'!M96","v":2782.4010064802328},null,null,"Phase 1","Phase 2"]
[null,"Cost/kW - Phase 2",{"$f":"'Operating Assumptions'!L100","v":1998.0570472509085},{"$f":"'Operating Assumptions'!M100","v":1558.4844968557086},null,"Availability - Overall",{"$f":"AVERAGE('Financial Model'!66:66)","v":0.92999999999999983},{"$f":"IFERROR(AVERAGE('Financial Model'!67:67),NA())","v":0.92999999999999983}]
[null,"Cost/kW - Total",{"$f":"'Operating Assumptions'!L104","v":2414.6955263343402},{"$f":"'Operating Assumptions'!M104","v":1883.4625105407852},null,"Reduction from Gas Quality/HR",{"$f":"AVERAGE('Financial Model'!59:59)","v":0},{"$f":"IFERROR(AVERAGE('Financial Model'!60:60),NA())","v":0}]
[null,null,null,null,null,"Reduction from Barge/Separator",{"$f":"AVERAGE('Financial Model'!L64:ED64)","v":2.0000000000000018E-2},{"$f":"G27","v":2.0000000000000018E-2}]
[null,"Expat Plant Manager Payment/Year",{"$f":"'Operating Assumptions'!H167*12","v":304099.99999999994},null,null,"Reduction from Electricity Outage",{"$f":"AVERAGE('Financial Model'!L62:ED62)","v":4.9999999999999892E-2},{"$f":"G28","v":4.9999999999999892E-2}]
[]
[]
[]
[null,null,null,null,null,"Graph of Debt Service"]

{"sheet":"Scenarios","index":6,"n_rows":51,"n_cols":13,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,"Overall Availability",{"$f":"'Summary Sheet'!G25","v":0.92999999999999983}]
[null,"CodeNumber",1,null,null,null,null,null,null,"PPA Price",98]
[]
[null,null,"Construction Period (Months) for First Phase (1)","Capital Cost with Over-run Relative to Company Estimate (2)","Paracitic Load On-Site Electiricy Usage for Natural Gas Facilities (3)","Electricity Plant Availability Not Including Gas Outage (4)","Electricity Efficiency Determing Required Methane (Heat Rate)","Natural Gas Heat Content in KJ/M3 driving use","Natural Gas Availabilty from Barges and Separator","Operating Expense Sensitivity Relative to Company Estimate","USD Inflation Index Code (1-low; 2 - moderate; 3 - high)","Rwanda Inflation Rate Code (1-low; 2- moderate; 3 - high)","Real Exchange Rate Appreciation Relative to PPP"]
[null,"Company Case",19,1,4.2,0.95,8300,26,0.98,1,4,3,0]
[null,"Bank Base Case",22,1.1499999999999999,4.5,0.93,8500,24,0.96,1.1000000000000001,{"$f":"K6","v":4},{"$f":"L6","v":3},0]
[null,"Downside Case",25,1.2,5,0.92,8800,22,0.92,1.1499999999999999,{"$f":"K7","v":4},{"$f":"L7","v":3},0.01]
[null,"Exposure to Methane Resource Problems",{"$f":"C$7","v":22},{"$f":"D$7","v":1.1499999999999999},{"$f":"E$8","v":5},0.93,{"$f":"G8","v":8800},{"$f":"H8","v":22},{"$f":"I8","v":0.92},{"$f":"J$7","v":1.1000000000000001},4,{"$f":"L8","v":3},{"$f":"M$7","v":0}]
[null,"Exposure to Cost Over-runs and Delays",{"$f":"C8","v":25},{"$f":"D8","v":1.2},4.5,0.93,8500,{"$f":"H$7","v":24},0.96,1.1000000000000001,4,{"$f":"L9","v":3},{"$f":"M$7","v":0}]
[null,"Standard Electricity Availability Exposure",{"$f":"C$7","v":22},1.1499999999999999,4.5,{"$f":"F8","v":0.92},{"$f":"G8","v":8800},{"$f":"H$7","v":24},0.96,1.1000000000000001,4,3,{"$f":"M$7","v":0}]
[null,"Exposure to Different Inflation Rates",22,1.1499999999999999,4.5,0.93,8500,{"$f":"H$7","v":24},0.96,{"$f":"J$7","v":1.1000000000000001},3,3,{"$f":"M$7","v":0}]
[null,"Operating Cost Increase",22,1.1499999999999999,4.5,0.93,8500,{"$f":"H$7","v":24},0.96,{"$f":"J8","v":1.1499999999999999},{"$f":"K$7","v":4},3,{"$f":"M$7","v":0}]
[null,"Low RWF Inflation Rate"]
[null,"High RWF Inflation Rate"]
[]
[]
[null,null,"Months in Phase 1"]
[null,{"$f":"INDEX(B6:B18,$C$3)","v":"Company Case"},{"$f":"INDEX(C6:C18,$C$3)-7","v":12},{"$f":"INDEX(D6:D18,$C$3)","v":1},4.2,0.95,{"$f":"INDEX(G6:G18,$C$3)","v":8300},{"$f":"INDEX(H6:H18,$C$3)","v":26},{"$f":"INDEX(I6:I18,$C$3)","v":0.98},{"$f":"INDEX(J6:J18,$C$3)","v":1},{"$f":"INDEX(K6:K18,$C$3)","v":4},{"$f":"INDEX(L6:L18,$C$3)","v":3},{"$f":"INDEX(M6:M18,$C$3)","v":0}]
[]
[null,"(1) Construction Period Months are varied for the first phase of the project; the amount in the final row is adjusted for other timing assumptions. If construction months change, the grace period also is assumed to change"]
[null,"(2) Assumes equity will be contributed for cost-over-runs.  Uncertainty because EPC contracts not signed yet"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"RWF Inflation"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Low \"&TEXT(M46,\"##.00%\")","v":"Low 2.00%"},{"$f":"'Operating Assumptions'!F78","v":0.02}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Moderate \"&TEXT(M47,\"##.00%\")","v":"Moderate 4.50%"},{"$f":"'Operating Assumptions'!F79","v":4.4999999999999998E-2}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"High \"&TEXT(M48,\"##.00%\")","v":"High 7.00%"},{"$f":"'Operating Assumptions'!F80","v":7.0000000000000007E-2}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Zero \"&TEXT(M49,\"##.00%\")","v":"Zero .00%"},{"$f":"'Operating Assumptions'!F81","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(L46:L49,L6)","v":"High 7.00%"}]

{"sheet":"Operating Assumptions","index":7,"n_rows":208,"n_cols":31,"rows_kept":208,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Include Phase 2",null,null,null,"Switch",true,null,null,null,"Project IRR",{"$f":"'Summary Sheet'!G6","v":0.1989158093929291}]
[]
[null,"Financial Close Phase 1",null,null,null,null,null,"2016-09-01"]
[null,"Fast Track Design Work",null,null,null,"Months",2,{"$f":"EDATE(H4,G5)","v":"2016-11-01"}]
[null,"Civil and Building",null,null,null,"Months",3,{"$f":"EDATE(H5,G6)","v":"2017-02-01"}]
[null,"Gas Power Plant and 220 kV Connection",null,null,null,"Months",{"$f":"Scenarios!C19","v":12},{"$f":"EDATE(H6,G7)","v":"2018-02-01"},null,"Note that cells coloured in red come from the scenario page and are subject to sensitivity"]
[null,"Start-up",null,null,null,"Months",2,{"$f":"EDATE(H7,G8)","v":"2018-04-01"}]
[null,"COD - Phase 1",null,null,null,null,{"$f":"SUM(G5:G8)","v":19},{"$f":"H8","v":"2018-04-01"},null,"Company projects 16 months, included potential for delay"]
[null,"Phase 1 - Operation",null,null,null,"Years",25,{"$f":"EDATE(H9,G10*12)","v":"2043-04-01"}]
[]
[null,"Construction Start - Phase 2",null,null,null,null,null,{"$f":"H9","v":"2018-04-01"}]
[null,"Construction Months - Phase 2",null,null,null,"Months",22,{"$f":"EDATE(H12,G13)","v":"2020-02-01"}]
[null,"Project COD",null,null,null,null,null,{"$f":"H13","v":"2020-02-01"}]
[null,"PPA Term",null,null,null,"Year",25,{"$f":"EDATE(H14,G15*12)","v":"2045-02-01"}]
[]
[null,"Total Pre-COD Periods",null,null,null,"Months",{"$f":"IF(G2,G13+G9,G9)","v":41},null,null,"Company expects entire project to take 3 years"]
[]
[null,"Months/Period Pre-COD",null,null,null,"Months",1]
[null,"Months/Period Post-COD",null,null,null,"Months",6]
[]
["Capacity Assumptions - Electricity"]
[null,"Number of Generating Units - Total",null,null,null,"Number",{"$f":"'Cat Proposal (3)'!C2","v":18},null,null,"Current strategy is different with smaller engines. For purposes of model, use the Watsilla medium speed engines"]
[null,"Number of Generating Units - Phase 1",null,null,null,"Number",5]
[null,"Number of Generating Units - Phase 2",null,null,null,"Number",{"$f":"G23-G24","v":13}]
[]
[null,"Gross Capacity per Unit",null,null,null,"kWe",{"$f":"'Cat Proposal (3)'!D1","v":3753},null,null,"The capacity per unit is taken from the PPA"]
[]
[null,"Total Gross Capacity",null,null,null,"MW",{"$f":"$G$27*G23/1000","v":67.554000000000002},null,null,"This is the gross capacity before paracitic load"]
[null,"Phase 1 Gross Capacity",null,null,null,"MW",{"$f":"$G$27*G24/1000","v":18.765000000000001}]
[null,"Phase 2 Gross Capacity",null,null,null,"MW",{"$f":"$G$27*G25/1000","v":48.789000000000001}]
[]
[null,"Paracitic Load - Phase 1",null,null,null,"MW",{"$f":"Scenarios!E19","v":4.2},null,null,"Paracitic load is very high because of the gas plant.  Need to verify this with Symbion"]
[null,"Paracitic Load - Phase 2",null,null,null,"MW",8.5,null,null,"Implied difference between phase 1 and phase 2"]
[null,"Paracitic Load - Entire Project",null,null,null,"MW",{"$f":"G33+G34","v":12.7},null,null,"Losses are far higher for phase 1"]
[]
[null,"Paracitic Load Percent - Phase 1",null,null,null,"%",{"$f":"G33/G30","v":0.22382094324540369},null,null,"Higher percentage of paractic load assumed by the company"]
[null,"Paracitic Load Percent - Phase 2",null,null,null,"%",{"$f":"G34/G31","v":0.17421959868003034}]
[null,"Paracitic Load Percent - Entire Project",null,null,null,"%",{"$f":"G35/G29","v":0.18799774994818957}]
[]
[null,"Phase 1 Net Capacity",null,null,null,"MW",{"$f":"G30-G33","v":14.565000000000001}]
[null,"Phase 2 Net Capacity",null,null,null,"MW",{"$f":"G31-G34","v":40.289000000000001}]
[null,"Total Net Capacity",null,null,null,"MW",{"$f":"SUM(G41:G42)","v":54.853999999999999}]
[]
[null,"Electricity Plant Availability",null,null,null,"%",{"$f":"Scenarios!F19","v":0.95},null,null,"Expecting higher availability; Have actual statistics from KB1 which are about 92%"]
[]
[null,"Plant Efficiency"]
[null,null,"Heat Rate",null,null,"KJ/kWh",{"$f":"Scenarios!G19","v":8300},{"$f":"'Gas Analysis and Heat Rate'!J17","v":8751},null,"Heat Rate from PPA agreement."]
[null,null,"Heat Rate",null,null,"BTU/kWh",{"$f":"'Gas Analysis and Heat Rate'!J19","v":8313.4500000000007},{"$f":"'Gas Analysis and Heat Rate'!J19","v":8313.4500000000007}]
[null,null,"Efficiency",null,null,"%",{"$f":"H50/G49","v":0.41041926035520748},{"$f":"'Conversions (2)'!F12","v":3412}]
[]
[null,null,"Heat Rate Degradation",null,null,"%",0]
[]
[null,"Heat Content of Methane"]
[null,null,"Reference Energy per m3",null,null,"MJ/m3",{"$f":"'Gas Analysis and Heat Rate'!F28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!F28","v":35.301000000000002}]
[null,null,"Methane Energy per m3",null,null,"MJ/m3",{"$f":"Scenarios!H19","v":26},{"$f":"'Gas Analysis and Heat Rate'!J22","v":24},null,"Expected heat content as much as 29 MJ/m3 -- inputs drive gas usage"]
[null,null,"Energy per mcf",null,null,"MJ/mcf",{"$f":"'Gas Analysis and Heat Rate'!J5","v":24000}]
[]
[null,"Gas Plant",null,null,null,null,null,"Gross MW/Barge",null,"Heat Rate - MJ/MWH",null,"MJ/hr per Barge",null,"Heat Cont- MJ/m3",null,"m3/Barge"]
[null,null,"Phase 1 Barges",null,null,"#",1,{"$f":"G30/G60","v":18.765000000000001},"x",{"$f":"G48","v":8300},"=",{"$f":"H60*J60","v":155749.5},"/",{"$f":"G56","v":26},"=",{"$f":"L60/N60","v":5990.3653846153848}]
[null,null,"Phase 2 Barges",null,null,"#",3,{"$f":"G31/G61","v":16.263000000000002},"x",{"$f":"J60","v":8300},"=",{"$f":"H61*J61","v":134982.90000000002},"/",{"$f":"N60","v":26},"=",{"$f":"L61/N61","v":5191.6500000000005}]
[]
[null,null,"Capacity of Barge - Phase 1",null,null,"m3/hour",7200]
[null,null,"Capacity of Barge - Phase 2",null,null,"m3/hour",7200]
[null,null,"Capacity of Barge - Total",null,null,"m3/hour",7200]
[]
[null,null,"Availability of Barge and Separator",null,null,"%",{"$f":"Scenarios!I19","v":0.98}]
[]
["General Macro Variables"]
[null,"Year",null,null,null,2016,{"$f":"F70+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,"USD Inflation Scenraio",null,null,null,{"$f":"Scenarios!K19","v":4}]
[null,null,"Low USD Inflation",null,null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,"Moderate USD Inflation",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]
[null,null,"High USD Inflation",null,null,0.01,0.02,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,"Zero Rate",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"USD Inflation",null,null,{"$f":"INDEX(F72:F75,$F$71)","v":0},{"$f":"INDEX(G72:G75,$F$71)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"RWF Inflation Scenario",null,null,null,{"$f":"Scenarios!L19","v":3}]
[null,null,"Low RWF Inflation",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]
[null,null,"Moderate RWF Inflation",null,null,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,"High RWF Inflation",null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,"Zero Rate",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"RWF Inflation",null,null,{"$f":"INDEX(F78:F81,$F$77)","v":7.0000000000000007E-2},{"$f":"INDEX(G78:G81,$F$77)","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[]
[null,"Real RWF Appreciation",null,null,null,{"$f":"Scenarios!$M$19","v":0},{"$f":"Scenarios!$M$19","v":0},{"$f":"Scenarios!$M$19","v":0},{"$f":"Scenarios!$M$19","v":0},{"$f":"Scenarios!$M$19","v":0},{"$f":"Scenarios!$M$19","v":0},{"$f":"Scenarios!$M$19","v":0},{"$f":"Scenarios!$M$19","v":0},{"$f":"Scenarios!$M$19","v":0},{"$f":"Scenarios!$M$19","v":0},{"$f":"Scenarios!$M$19","v":0},{"$f":"Scenarios!$M$19","v":0}]
[null,"Exchange Rate",null,null,null,780]
[]
[null,"LCOE Discount Rate - USD",null,null,null,0.1]
[]
["Capital Expenditures"]
[null,"Code Number",null,null,null,null,5,null,null,null,null,null,"Use data from budget sheet"]
[null,"Cost Over-run Percentage",null,null,null,null,{"$f":"Scenarios!D19","v":1}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"F85","v":780}]
[null,null,null,null,null,null,"Budget","Info Memo","Investment Plan","Recent Quote","Latest",{"$f":"INDEX(G93:K93,$G$90)","v":"Latest"},"RWF",null,"Reconciled the different cost estimates",null,null,null,null,null,null,{"$f":"TRANSPOSE(G93:K93)","v":"Budget"}]
[null,"Total Expenditure - Phase 1",null,null,null,null,{"$f":"'Full Budget Cap Exp Summary'!G14","v":58330410.976228587},{"$f":"'Info Memo'!O39*1000","v":60000000},{"$f":"'Cap Exp Investment Plan'!H37","v":43073737.509798005},{"$f":"J119","v":56562764.392895259},{"$f":"K119","v":51955988.024852045},51955988.024852045,null,null,"Company may use alternative configuration with lower costs",null,null,null,null,null,null,"Info Memo"]
[null,"kW of Net Capacity - Phase 1",null,null,null,null,{"$f":"G41*1000","v":14565.000000000002},{"$f":"G95","v":14565.000000000002},{"$f":"$H$95","v":14565.000000000002},{"$f":"$H$95","v":14565.000000000002},14565.000000000002,{"$f":"INDEX(G95:K95,$G$90)","v":14565.000000000002},null,null,"Issue of EPC costs after the experience with Kivwatt",null,null,null,null,null,null,"Investment Plan"]
[null,"Cost per Net MW - Phase 1",null,null,null,null,{"$f":"G94/G95","v":4004.8342585807468},{"$f":"H94/H95","v":4119.4644696189489},{"$f":"I94/I95","v":2957.3455207550978},{"$f":"J94/J95","v":3883.4716369993307},{"$f":"K94/K95","v":3567.1807775387601},3567.1807775387601,{"$f":"L96*K$92/1000","v":2782.4010064802328},null,null,null,null,null,null,null,null,"Recent Quote"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Latest"]
[null,"Total Expenditure - Phase 2",null,null,null,null,{"$f":"G102-G94","v":96961174.440315306},96500000,113426262.49020199,101805581.19341603,80499720.376691848,80499720.376691848]
[null,"kW of Net Capacity - Phase 2",null,null,null,null,{"$f":"G42*1000","v":40289},{"$f":"G99","v":40289},{"$f":"H99","v":40289},{"$f":"I99","v":40289},{"$f":"J99","v":40289},40289]
[null,"Cost per Net MW - Phase 2",null,null,null,null,{"$f":"G98/G99","v":2406.6413770586341},{"$f":"H98/H99","v":2395.1947181612845},{"$f":"I98/I99","v":2815.3159048425623},{"$f":"J98/J99","v":2526.8828015938848},1998.0570472509085,1998.0570472509085,{"$f":"L100*K$92/1000","v":1558.4844968557086}]
[]
[null,"Total Expenditure - Total",null,null,null,null,{"$f":"'Full Budget Cap Exp Summary'!F15","v":155291585.4165439},{"$f":"'Info Memo'!N39*1000","v":156500000},{"$f":"I136","v":156500000},{"$f":"J136","v":158368345.58631128},{"$f":"K136","v":132455708.4015439},{"$f":"INDEX(G102:K102,$G$90)*G91","v":132455708.4015439}]
[null,"kW of Net Capacity - Total",null,null,null,null,{"$f":"G99+G95","v":54854},{"$f":"G103","v":54854},{"$f":"H103","v":54854},{"$f":"I103","v":54854},{"$f":"J103","v":54854},54854]
[null,"Cost per Net MW - Total",null,null,null,null,{"$f":"G102/G103","v":2830.9983851048946},{"$f":"H102/H103","v":2853.0280380646809},{"$f":"I102/I103","v":2853.0280380646809},{"$f":"J102/J103","v":2887.0883725218087},{"$f":"K102/K103","v":2414.6955263343402},{"$f":"INDEX(G104:K104,$G$90)*G91","v":2414.6955263343402},{"$f":"L104*K$92/1000","v":1883.4625105407852}]
[]
[null,"Number",null,null,null,null,1,2,3,4,5]
[null,"Phase 1 Components",null,null,null,"Symbion",{"$f":"G93","v":"Budget"},{"$f":"H93","v":"Info Memo"},"Inv Plan","Recent Quote",{"$f":"K93","v":"Latest"},"Latest","Gas Percent"]
[null,null,"Gas Equipment",null,null,null,{"$f":"'Full Budget Cap Exp Summary'!G8","v":21678904.583333332},{"$f":"'Info Memo'!R45*1000","v":13500000},12945025.701629426,{"$f":"'Gas EPC'!F3","v":29110000},{"$f":"'Phase 1 Cash flow '!F43","v":19776091},{"$f":"INDEX(G108:K108,$G$90)*$G$91","v":19776091},1,null,"Discrepency in Costs related to Trains 2-4. Why are they included in costs"]
[null,null,"Gas Plant Construction",null,null,null,null,{"$f":"'Info Memo'!R46*1000","v":6500000},6500000,null,null,{"$f":"INDEX(G109:K109,$G$90)*$G$91","v":0},1,null,"Original costing done in april 2014"]
[null,null,"Power Plant Equipment",null,null,null,{"$f":"'Full Budget Cap Exp Summary'!G9","v":19904200},{"$f":"'Info Memo'!R47*1000","v":17250000},17250000,{"$f":"'Cat Proposal (3)'!D24","v":10705458},{"$f":"'Phase 1 Cash flow '!F67","v":15064324},15064324,0,null,"15.8M USD"]
[null,null,"Power Plant Construction",null,null,null,null,{"$f":"'Info Memo'!R48*1000","v":7250000},7250000,null,null,0,0]
[null,null,"General Site Construction",null,null,null,null,{"$f":"'Info Memo'!R49*1000","v":500000},500000,null,{"$f":"'Phase 1 Cash flow '!F13","v":4071281},4071281,0.5]
[null,null,"Owners Cost",null,null,null,{"$f":"'Full Budget Cap Exp Summary'!G5","v":9019237.2871039882},{"$f":"'Info Memo'!O19*1000","v":6000000},6000000,{"$f":"G113","v":9019237.2871039882},{"$f":"J113-K112","v":4947956.2871039882},4947956.2871039882,0.5,null,"To be paid by Symbion; Includes USD 2.5 million of unidentified expenses"]
[null,null,"Project Development",null,null,true,{"$f":"'Full Budget Cap Exp Summary'!G6","v":3677870.106060606},{"$f":"'Info Memo'!O22*1000","v":4000000},3677870.106060606,{"$f":"G114","v":3677870.106060606},{"$f":"Development!J54","v":4046136.7380173951},4046136.7380173951,0.5]
[null,null,"Early Works",null,null,true,{"$f":"'Full Budget Cap Exp Summary'!G7","v":3179393.6407563025},{"$f":"'Info Memo'!O25*1000","v":2000000},2000000,3179393.6407563025,{"$f":"J115","v":3179393.6407563025},3179393.6407563025,0.5]
[null,null,"Balance of Plant",null,null,true,{"$f":"'Full Budget Cap Exp Summary'!G10","v":306508.33333333337},{"$f":"'Info Memo'!O28*1000","v":700000},700000,306508.33333333337,306508.33333333337,306508.33333333337,0.5]
[null,null,"Commissioning",null,null,true,{"$f":"'Full Budget Cap Exp Summary'!G11","v":0},{"$f":"'Info Memo'!O31*1000","v":300000},300000,0,0,0,0.5]
[null,null,"Operational Readiness",null,null,true,{"$f":"'Full Budget Cap Exp Summary'!G12","v":564297.02564102551},{"$f":"'Info Memo'!O36*1000","v":2000000},2000000,564297.02564102551,564297.02564102551,564297.02564102551,0.5]
[null,null,"Total Project Cost",null,null,null,{"$f":"SUM(G108:G118)","v":58330410.976228587},{"$f":"SUM(H108:H118)","v":60000000},{"$f":"SUM(I108:I118)","v":59122895.807690039},{"$f":"SUM(J108:J118)","v":56562764.392895259},{"$f":"SUM(K108:K118)","v":51955988.024852045},{"$f":"INDEX(G119:K119,$G$90)*G91","v":51955988.024852045},{"$f":"SUMPRODUCT(M108:M118,L108:L118)/L119","v":0.54534383022170829},null,"50M USD or less"]
[null,null,"EPC Cost",null,null,null,{"$f":"SUM(G108:G112)","v":41583104.583333328},{"$f":"SUM(H108:H112)","v":45000000},{"$f":"SUM(I108:I112)","v":44445025.70162943},{"$f":"SUM(J108:J112)","v":39815458},{"$f":"SUM(K108:K112)","v":38911696},{"$f":"INDEX(G120:K120,$G$90)*$G$91","v":38911696}]
[null,null,"Less: Development Incurred",null,null,null,{"$f":"G114","v":3677870.106060606},{"$f":"H114","v":4000000},{"$f":"I114","v":3677870.106060606},{"$f":"G121","v":3677870.106060606},{"$f":"K114","v":4046136.7380173951},{"$f":"INDEX(G121:K121,$G$90)*$G$91","v":4046136.7380173951}]
[null,null,"Net Future Expenditure",null,null,null,{"$f":"G119-G121","v":54652540.870167978},{"$f":"H119-H121","v":56000000},{"$f":"I119-I121","v":55445025.70162943},{"$f":"J119-J121","v":52884894.28683465},{"$f":"K119-K121","v":47909851.28683465},47909851.28683465]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,"Gas Percent"]
[null,null,"Gas Equipment",null,null,null,{"$f":"'Full Budget Cap Exp Summary'!F8","v":75595528.99444446},{"$f":"'Info Memo'!S45*1000","v":48750000},{"$f":"H125","v":48750000},{"$f":"J108/G108*G125","v":101508166.17921188},{"$f":"G125","v":75595528.99444446},{"$f":"INDEX(G125:K125,$G$90)*$G$91","v":75595528.99444446},1]
[null,null,"Gas Plant Construction",null,null,null,null,{"$f":"'Info Memo'!S46*1000","v":27000000},27000000,null,null,{"$f":"INDEX(G126:K126,$G$90)*$G$91","v":0},1]
[null,null,"Power Plant Equipment",null,null,null,{"$f":"'Full Budget Cap Exp Summary'!F9","v":49412176.499999993},{"$f":"'Info Memo'!S47*1000","v":35000000},35000000,{"$f":"J110/G110*G127","v":26576299.484999996},{"$f":"J127","v":26576299.484999996},26576299.484999996,0]
[null,null,"Power Plant Construction",null,null,null,null,{"$f":"'Info Memo'!S48*1000","v":15000000},15000000,null,null,0,0]
[null,null,"General Site Construction",null,null,null,null,{"$f":"'Info Memo'!S49*1000","v":1500000},1500000,null,null,0,0.5]
[null,null,"Owners Cost",null,null,null,{"$f":"'Full Budget Cap Exp Summary'!F5","v":13187329.289196843},{"$f":"'Info Memo'!S51*1000","v":13000000},13000000,{"$f":"G130","v":13187329.289196843},{"$f":"J130","v":13187329.289196843},13187329.289196843,0.5]
[null,null,"Project Development",null,null,null,{"$f":"'Full Budget Cap Exp Summary'!F6","v":7829377.2980952375},{"$f":"'Info Memo'!S52*1000","v":8250000},8250000,{"$f":"G131","v":7829377.2980952375},7829377.2980952375,7829377.2980952375,0.5]
[null,null,"Early Works",null,null,null,{"$f":"'Full Budget Cap Exp Summary'!F7","v":4073364.4642857146},{"$f":"'Info Memo'!S53*1000","v":2750000},2750000,4073364.4642857146,4073364.4642857146,4073364.4642857146,0.5]
[null,null,"Balance of Plant",null,null,null,{"$f":"'Full Budget Cap Exp Summary'!F10","v":721850},{"$f":"'Info Memo'!S54*1000","v":750000},750000,721850,721850,721850,0.5]
[null,null,"Commissioning",null,null,null,{"$f":"'Full Budget Cap Exp Summary'!F11","v":320000},{"$f":"'Info Memo'!S55*1000","v":300000},300000,320000,320000,320000,0.5]
[null,null,"Operational Readiness",null,null,null,{"$f":"'Full Budget Cap Exp Summary'!F12","v":4151958.870521633},{"$f":"'Info Memo'!S56*1000","v":4200000},4200000,4151958.870521633,4151958.870521633,4151958.870521633,0.5]
[null,null,"Total Project Cost",null,null,null,{"$f":"SUM(G125:G135)","v":155291585.41654387},{"$f":"'Info Memo'!S57*1000","v":156500000},156500000,{"$f":"SUM(J125:J135)","v":158368345.58631128},{"$f":"SUM(K125:K135)","v":132455708.4015439},{"$f":"SUM(L125:L135)","v":132455708.4015439},{"$f":"SUMPRODUCT(M125:M135,L125:L135)/L136","v":0.68504007906114928}]
[null,null,"EPC Cost",null,null,null,{"$f":"SUM(G125:G129)","v":125007705.49444446},{"$f":"SUM(H125:H129)","v":127250000},127250000,127250000,{"$f":"J137","v":127250000},{"$f":"INDEX(G137:K137,$G$90)*$G$91","v":127250000}]
[]
[null,"Phase 2",null,null,null,null,null,null,null,null,null,null,"Gas Percent"]
[null,null,"Gas Equipment",null,null,null,{"$f":"G125-G108","v":53916624.411111131},35250000,35804974.29837057,{"$f":"J125-J108","v":72398166.179211885},55819437.99444446,{"$f":"INDEX(G140:K140,$G$90)*$G$91","v":55819437.99444446},1]
[null,null,"Gas Plant Construction",null,null,null,0,20500000,20500000,{"$f":"J126-J109","v":0},0,{"$f":"INDEX(G141:K141,$G$90)*$G$91","v":0},1]
[null,null,"Power Plant Equipment",null,null,null,29507976.499999993,17750000,17750000,{"$f":"J127-J110","v":15870841.484999996},11511975.484999996,11511975.484999996,0]
[null,null,"Power Plant Construction",null,null,null,0,7750000,7750000,{"$f":"J128-J111","v":0},0,0,0]
[null,null,"General Site Construction",null,null,null,0,1000000,1000000,{"$f":"J129-J112","v":0},-4071281,-4071281,0.5]
[null,null,"Owners Cost",null,null,null,4168092.0020928551,7000000,7000000,{"$f":"J130-J113","v":4168092.0020928551},8239373.0020928551,8239373.0020928551,0.5]
[null,null,"Project Development",null,null,null,4151507.1920346315,4250000,4572129.8939393945,{"$f":"J131-J114","v":4151507.1920346315},3783240.5600778423,3783240.5600778423,0.5]
[null,null,"Early Works",null,null,null,893970.82352941204,750000,750000,{"$f":"J132-J115","v":893970.82352941204},893970.82352941204,893970.82352941204,0.5]
[null,null,"Balance of Plant",null,null,null,415341.66666666663,50000,50000,{"$f":"J133-J116","v":415341.66666666663},415341.66666666663,415341.66666666663,0.5]
[null,null,"Commissioning",null,null,null,320000,0,0,{"$f":"J134-J117","v":320000},320000,320000,0.5]
[null,null,"Operational Readiness",null,null,null,3587661.8448806074,2200000,2200000,{"$f":"J135-J118","v":3587661.8448806074},3587661.8448806074,3587661.8448806074,0.5]
[null,null,"Total Project Cost",null,null,null,96961174.440315276,96500000,97377104.192309961,{"$f":"J136-J119","v":101805581.19341603},80499720.376691848,{"$f":"INDEX(G151:K151,$G$90)*G91","v":80499720.376691848},{"$f":"SUMPRODUCT(M140:M150,L140:L150)/L151","v":0.77520258643204798}]
[null,null,"EPC Cost",null,null,null,83424600.911111131,82250000,82804974.29837057,{"$f":"J137-J120","v":87434542},88338304,{"$f":"INDEX(G152:K152,$G$90)*$G$91","v":88338304}]
[null,null,"Less: Development",null,null,null,{"$f":"G146","v":4151507.1920346315},{"$f":"H146","v":4250000},{"$f":"I146","v":4572129.8939393945},{"$f":"J146","v":4151507.1920346315},{"$f":"K146","v":3783240.5600778423},{"$f":"INDEX(G153:K153,$G$90)*$G$91","v":3783240.5600778423}]
[null,null,"Net Future Expenditure",null,null,null,{"$f":"G151-G153","v":92809667.248280644},{"$f":"H151-H153","v":92250000},{"$f":"I151-I153","v":92804974.29837057},{"$f":"J151-J153","v":97654074.001381397},{"$f":"K151-K153","v":76716479.816614002},76716479.816614002]
[]
[null,null,"Month",null,null,null,0,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,"S-Curve",null,null,null,0,null,null,0,{"$f":"'Disbursment Analysis'!H280","v":0.12063690940551643},{"$f":"'Disbursment Analysis'!I280","v":6.9756474927819639E-2},{"$f":"'Disbursment Analysis'!J280","v":1.6311822027413447E-2},{"$f":"'Disbursment Analysis'!K280","v":2.4547538907801231E-2},{"$f":"'Disbursment Analysis'!L280","v":3.4399080465973939E-2},{"$f":"'Disbursment Analysis'!M280","v":0.1910813437497004},{"$f":"'Disbursment Analysis'!N280","v":7.9756243233367982E-2},{"$f":"'Disbursment Analysis'!O280","v":0.14836627448459969},{"$f":"'Disbursment Analysis'!P280","v":5.9602132689725799E-2},{"$f":"'Disbursment Analysis'!Q280","v":1.8845680487492227E-2},{"$f":"'Disbursment Analysis'!R280","v":8.3866800191321034E-2},{"$f":"'Disbursment Analysis'!S280","v":3.7542779140326589E-2},{"$f":"'Disbursment Analysis'!T280","v":3.6287700948331607E-2},{"$f":"'Disbursment Analysis'!U280","v":2.5078039307451967E-2},{"$f":"'Disbursment Analysis'!V280","v":4.5773458219897742E-2},{"$f":"'Disbursment Analysis'!W280","v":8.1477218132603082E-3},{"$f":"'Disbursment Analysis'!X280","v":0},{"$f":"'Disbursment Analysis'!Y280","v":0},{"$f":"'Disbursment Analysis'!Z280","v":0},{"$f":"'Disbursment Analysis'!AA280","v":0},{"$f":"'Disbursment Analysis'!AB280","v":0}]
[]
["Operating Expenses"]
[]
[null,"Phase 1 Expense"]
[null,null,"Operating Expense Sensitivity",null,null,null,{"$f":"Scenarios!J19","v":1}]
[null,null,"Operating Expense Code",null,null,null,1,null,null,null,null,"Operating Expense code determines which is the source"]
[]
[null,null,null,null,null,null,"Base Cost","Budget",{"$f":"INDEX(G165:H165,$G$163)","v":"Base Cost"},"Gas Pct","Percent","Note the difference in salaries from two sources"]
[null,{"$f":"'Expense Detail'!B4","v":"Gas Plant Salaries"}]
[null,null,{"$f":"'Expense Detail'!B5","v":"Plant Manager"},null,null,"Month USD",23961.666666666661,{"$f":"'Phase 1 Expense Budget'!H6","v":25341.666666666661},{"$f":"INDEX(G167:H167,$G$163)*$G$162","v":23961.666666666661},0.5]
[null,null,{"$f":"'Expense Detail'!B6","v":"Divers"},null,null,"Month USD",4858.6666666666661,{"$f":"'Phase 1 Expense Budget'!H7","v":7287.9999999999991},4858.6666666666661,1]
[null,null,{"$f":"'Expense Detail'!B7","v":"Boat Pilots"},null,null,"Month USD",1546.6666666666665,{"$f":"'Phase 1 Expense Budget'!H8","v":3754.6666666666661},1546.6666666666665,1]
[null,null,{"$f":"'Expense Detail'!B8","v":"Other"},null,null,"Month USD",44554.333333333328,{"$f":"'Phase 1 Expense Budget'!H9","v":18055.999999999993},44554.333333333328,0.75]
[null,null,"Total Gas Plant Salaries",null,null,"Month USD",74921.333333333328,{"$f":"SUM(H167:H170)","v":54440.333333333321},74921.333333333328,{"$f":"SUMPRODUCT(J167:J170,I167:I170)/I171","v":0.69141744229502944},{"$f":"I171/I176","v":0.42451569152716484}]
[null,null,null,null,null,null,null,null,0]
[null,null,"Gas Operating Costs",null,null,"Month USD",25247.291666666668,{"$f":"'Phase 1 Expense Budget'!H11","v":40601.554166666669},25247.291666666668,0.8,{"$f":"I173/I176","v":0.14305500188281522}]
[null,null,"Overhead Cost except Insurance",null,null,"Month USD",44700.333333333336,{"$f":"'Phase 1 Expense Budget'!H12","v":71126.067264639714},44700.333333333336,0.6,{"$f":"I174/I176","v":0.25327890031092315}]
[null,null,"General Insurance Expense",null,null,"Month USD",31617.647058823535,{"$f":"'Phase 1 Expense Budget'!H13","v":126470.58823529413},31617.647058823535,0.5,{"$f":"I175/I176","v":0.17915040627909679}]
[null,null,"Total Fixed Expense",null,null,"Month USD",176486.60539215687,{"$f":"H171+H173+H174+H175","v":292638.54299993382},176486.60539215687,{"$f":"SUMPRODUCT(J173:J175,I173:I175)/SUM(I173:I175)","v":0.61858601458141804}]
[]
[null,null,"Variable Power Cost/MWH",null,null,"$/MWH",5.4524000000000008,{"$f":"'Phase 1 Expense Budget'!K14","v":4.6504084063643329},{"$f":"INDEX(G178:H178,$G$163)*$G$162","v":5.4524000000000008}]
[null,null,null,null,null,null,null,null,{"$f":"INDEX(G179:H179,$G$163)","v":0}]
[null,null,"RURA Fee Percent",null,null,"%",0.01]
[]
[null,"Total Expense with Phase 2",null,null,null,null,"Fin Model","Applied"]
[null,null,"Fixed",null,null,"Month USD",{"$f":"'Clip of FM'!R39*1000/12","v":639166.66666666663},{"$f":"G183*$G$162","v":639166.66666666663},null,{"$f":"(J171*I171+J176*I176)/(I171+I176)","v":0.6402902921015966}]
[null,null,"Vairable",null,null,"Month USD",{"$f":"'Clip of FM'!R40*1000/12","v":251250},{"$f":"G184*G162","v":251250}]
[]
[null,null,"Variable Cost per MWH",null,null,"$/MWH",{"$f":"'Clip of FM'!R51","v":6.8019383832367755},{"$f":"G186*$G$162","v":6.8019383832367755}]
[]
["PPA Parameters"]
[null,"Pre-COD Overall Charge for Phase 1",null,null,null,"$/MWH",{"$f":"Scenarios!K3","v":98}]
[]
[null,"Capital Recovery (No Inflation)",null,null,null,"$/MWH",{"$f":"PPA!P8","v":77}]
[null,"Fixed O&M per Available MWH (Inflation)",null,null,null,"$/MWH",{"$f":"PPA!P9","v":14}]
[null,"Variable O&M per Available MWH (Inflation)",null,null,null,"$/MWH",{"$f":"PPA!P10","v":7}]
[null,null,"Total",null,null,"$/MWH",{"$f":"SUM(G191:G193)","v":98}]
[]
[null,"Capital Recovery Adjustments",null,null,null,"Scenario",1]
[null,null,"Year",null,null,null,0,11]
[null,null,"Original Case",null,null,"$/MWH",{"$f":"G191","v":77},{"$f":"G198","v":77}]
[null,null,"Step Down Case",null,null,"$/MWH",{"$f":"PPA!Q32","v":100.10000000000001},{"$f":"PPA!AA31","v":28.597336317907775}]
[null,null,"Capital Recovery",null,null,"$/MWH",{"$f":"INDEX(G198:G199,$G$196)","v":77},{"$f":"INDEX(H198:H199,$G$196)","v":77}]
[]
["Income Taxes and Depreciation"]
[null,null,"Depreciation Life",null,null,"Years",25]
[null,null,"Tax Holiday",null,null,"Years",8]
[null,null,"Tax Depreciation Rate",null,null,"Percent",0.15]
[]
["Other Expenditures",null,null,null,null,null,"Amount"]
[null,"Cash Collateral",null,null,null,"Date",10000]

{"sheet":"Disbursment Analysis","index":8,"n_rows":352,"n_cols":46,"rows_kept":352,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Exchange Rate",null,null,null,null,null,{"$f":"J246","v":0}]
[]
["Part 1: Summary"]
[null,null,null,"Initial Disbursment",null,{"$f":"'Operating Assumptions'!H4","v":"2016-09-01"},null,null,null,null,null,"Disbursment Scenarios",null,null,null,null,null,null,null,null,null,null,null,null,null,"start row",{"$f":"ROW(I8)","v":8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"start col",{"$f":"COLUMN(I8)","v":9}]
[null,null,null,"Code for Data Used",null,2,null,null,"Sc","Scenario",null,null,2018,"Disbursment","Dispersed","Disbursment","Cost","Total Proect","Total Debt","Equity","Equity","BRD","RWF","USD",null,"end row",{"$f":"ROW(X8)","v":8}]
[null,null,null,"Cost Over-run Percent",null,{"$f":"Scenarios!D19","v":1},null,null,"Num","Name",null,"Cost Over-run","RWF/USD","Period","Months","Method","Scenario","Cost RWF 000","RWF 000","RWF 000","USD","IRR","Debt to Cap","Debt to Cap",null,"end col",{"$f":"COLUMN(X8)","v":24}]
[null,null,null,"Loan Date",null,{"$f":"'Financing Assumptions'!J7","v":"2016-09-01"},null,null,null,null,null,{"$f":"F7","v":1},{"$f":"'Annual Model - RFW'!J70","v":918.55549331934662},{"$f":"F10","v":18},{"$f":"F11","v":6},{"$f":"INDEX(D15:D18,F14)","v":"Proposed"},{"$f":"'Operating Assumptions'!L107","v":"Latest"},{"$f":"F30","v":47507522.760635607},{"$f":"F61","v":35000000},{"$f":"F66","v":12507522.760635592},{"$f":"G66","v":15348745.511905976},{"$f":"'Financial Model'!G448","v":0.16617205739021301},{"$f":"H61","v":0.73672542717804601},{"$f":"I61","v":0.73728015794529123},null,"Addr",{"$f":"ADDRESS(AA4,AA5)&\":\"&ADDRESS(AA6,AA7)","v":"$I$8:$X$8"}]
[null,null,null,"Loan Tenor (Months)",null,{"$f":"'Financing Assumptions'!J16","v":24}]
[null,null,null,"Disbursment Period (Months)",null,{"$f":"'Financing Assumptions'!J15","v":18},null,null,1,"Budget No Over-Run No Devaluation",null,1,780,18,1,"Proposed","Inv Plan",51580813.416666664,34999999.999999993,8680000,21257453.098290596,0.15189793705940249,0.6785468797723706,0.67854687977237071,null,"col name",{"$f":"MID(ADDRESS(ROW(AA4),AA5),2,1)","v":"I"}]
[null,null,null,"Months Between Disbursment",null,{"$f":"'Financing Assumptions'!J17","v":6},null,null,2,"Budget; No Over-run; Devaluation",null,1,836.29993410462362,18,1,"Proposed","Inv Plan",53572947.153319098,35000000,10660668.331323072,23091582.612748045,0.15267257094383244,0.65331481390848922,0.64933733117876546,null,"base row",{"$f":"AA4","v":8}]
[null,null,null,"Total Disbursment Periods",null,{"$f":"F10/F11","v":3},null,null,3,"Budget; Over-Run; Devaluation",null,1.2,837.36990000770265,18,1,"Proposed","Inv Plan",65333909.203914091,35000000,19245201.921044998,37754923.281799883,0.15171064734458925,0.53570956378503654,0.53379603382953389]
[null,null,null,null,null,null,null,null,4,"Budget; Cost Over-run; High Devaluation",null,1.2,879.64602426214924,18,1,"Proposed","Inv Plan",66652471.227623574,34999999.999999993,31652471.227623574,38583508.060570858,0.15219646096229558,0.52511181289096043,0.52192267754047128,null,"start col",{"$f":"MID(ADDRESS(AA4,AA5),2,1)","v":"I"}]
[null,null,null,"Disbursment Timing Option",null,2,null,null,5,"Budget; No Over-run; No Deval; 6 Mos",null,1,780,18,6,"Proposed","Inv Plan",51580813.416666664,34999999.999999993,16580813.416666668,21257453.098290596,0.15189793705940249,0.6785468797723706,0.67854687977237071,null,"end col",{"$f":"MID(ADDRESS(AA4,AA7),2,1)","v":"X"}]
[null,null,1,"Equal Disbursment",null,{"$f":"$F$14=C15","v":false},null,null,6,"No Gas EPC; No Over-run; No Deval",null,1,780,18,1,"Proposed","No Gas EPC",41793969.643124953,35000000,6793969.643124951,8710217.4911858346,0.15189793705940249,0.83744138924495415,0.83744138924495415,null,"sc num col",{"$f":"AA5","v":9}]
[null,null,2,"Proposed",null,{"$f":"$F$14=C16","v":true},null,null,7,"No Gas EPC; No Over-run; Devaluation",null,1,836.29993410462362,18,1,"Proposed","No Gas EPC",43352789.332806297,35000000,8352789.332806305,10386493.192665013,0.15267257094383244,0.80732982902935135,0.80514621422459187]
[null,null,3,"Total S-curve",null,{"$f":"$F$14=C17","v":false},null,null,8,"No Gas EPC; Over-run; Devaluation",null,1.2,837.36990000770265,18,1,"Proposed","No Gas EPC",53189514.733514525,35000000,18189514.733514529,22633550.915589638,0.15171064734458925,0.65802442784736703,0.65668778889231505]
[null,null,4,"Equipment and Constr S-Curve",null,{"$f":"$F$14=C18","v":false},null,null,9,"No Gas EPC; Over-run; High Devaluation",null,1.2,879.64602426214924,18,1,"Proposed","No Gas EPC",54221247.608121261,35000000,19221247.608121254,23436264.047548078,0.15219646096229558,0.64550340584117627,0.64300598070689263]
[null,null,null,null,null,null,null,null,10,"No Gas; Over-run; High Deval; 6 Mos",null,1.2,879.64602426214924,18,6,"Proposed","No Gas EPC",54221247.608121261,35000000,19221247.608121254,23436264.047548078,0.15219646096229558,0.64550340584117627,0.64300598070689263]
[null,null,null,null,null,"RWF 000's","USD",null,11,"Current Quote; No Over-run; No Deval",null,1,780,18,1,"Proposed","Recent Quote",48899769.643124953,35000000,13899769.64312496,17820217.491185844,0.15189793705940249,0.71574979300379604,0.71574979300379604]
[null,null,null,"Amount Already Invested by Equity in Development",null,{"$f":"G21*H292/1000","v":3173831.0630453443},{"$f":"CHOOSE(F6,F213,G213)","v":4046136.7380173951},null,12,"Current Quote; Cost Over-run; No Deval",null,1.2,763.99715377908763,18,6,"Proposed","Recent Quote",59781703.583900191,35000000.000000007,24781703.583900195,32041839.59872736,0.15088292956352234,0.58546340940049513,0.58604699379979086]
[null,null,null,"Remaining Capital Expenditures for Project",null,{"$f":"G295","v":38929633.042820595},{"$f":"G285","v":47909851.28683465},null,13,"Current Quote; Cost-Over-run; Devaluation",null,1.2,837.36990000770265,18,6,"Proposed","Recent Quote",62014046.688884519,35000000,27014046.688884526,33630240.553274184,0.15171064734458925,0.56438826151097543,0.56244249964445192]
[null,null,null,"Payment of IDC",null,{"$f":"G260-F253","v":4829782.8361999989},{"$f":"G270-F270","v":5758447.1853375621},null,14,"Current Quote; Cost-Over run; High Devalation",null,1.2,879.64602426214924,18,6,"Proposed","Recent Quote",63259076.797728218,34999999.999999993,28259076.797728218,34458825.33204516,0.15219646096229558,0.55328028437583721,0.55003367522972402]
[null,null,null,"Payment of Management Fee",null,{"$f":"G261-F254","v":172492.24415000001},{"$f":"G271-F271","v":205658.8280477701},null,15,"Budget; Equal Disbursment; 6 Mos",null,1,780,18,6,"Equal Disbursment","Budget",50969037.228124946,35000000,15969037.22812495,20473124.651442237,0.15151366591453555,0.68669140920493665,0.68669140920493676]
[null,null,null,"Payment of Commitment Fee",null,{"$f":"G264-F256","v":209182.17836666663},{"$f":"G274-F274","v":260523.16115384744},null,16,"No Gas EPC; Equal Disbursement 6 Mos",null,1,780,18,6,"Equal Disbursment","No Gas EPC",42484472.893124953,35000000,7484472.893124952,9595478.0681089144,0.15151366591453555,0.82383039300138927,0.82383039300138927]
[null,null,null,"Payment of Debt Service Fee",null,{"$f":"G262-F253","v":104999.99999999999},{"$f":"G272-F272","v":133858.52903089969},null,17,"Current Quote; Equal Disbursment 6 Mos",null,1,780,18,6,"Equal Disbursment","Recent Quote",49590272.893124953,35000000,14590272.89312496,18705478.06810892,0.15151366591453555,0.70578357323079566,0.70578357323079566]
[null,null,null,"Payment of VAT on Fees",null,{"$f":"G265-F257","v":87601.396052999975},{"$f":"G275-F275","v":108007.29328185311}]
[null,null,null,"Total Cash Requirements",null,{"$f":"SUM(F21:F27)","v":47507522.760635607},{"$f":"SUM(G21:G27)","v":58422483.021703973}]
[null,null,null,"Funding of IDC, Fees and VAT at Loan Maturity",null,{"$f":"F49","v":0},{"$f":"G49","v":0}]
[null,null,null,"Total Funding Requirements",null,{"$f":"SUM(F28:F29)","v":47507522.760635607},{"$f":"SUM(G28:G29)","v":58422483.021703973}]
[null,null,null,null,null,null,null,null,"Total","Gas","Power","Other"]
[null,null,null,"Debt Funding",null,{"$f":"F305","v":31618091.178881466},{"$f":"G335+G336","v":38911696},null,{"$f":"G32","v":38911696},{"$f":"'Phase 1 Cash flow '!F43","v":19776091},{"$f":"'Phase 1 Cash flow '!F67","v":15064324},{"$f":"'Phase 1 Cash flow '!F13+'Phase 1 Cash flow '!F27","v":10218929},{"$f":"SUM(J32:L32)","v":45059344}]
[null,null,null,"Funding of Civil and Equipment Works from BRD Loan",null,{"$f":"F309","v":31618091.178881466},{"$f":"G335+G336","v":38911696},null,null,{"$f":"'Cap Exp Investment Plan'!Q24","v":0.67500000000000004},{"$f":"'Cap Exp Investment Plan'!Q25","v":0.70408163265306123}]
[null,null,null,"Funding of Supervisory from BRD Loan",null,{"$f":"F310","v":3381908.8211185331},{"$f":"G337","v":4162041.5097980034},null,null,{"$f":"J32*J33","v":13348861.425000001},{"$f":"K32*K33","v":10606513.836734693}]
[null,null,null,"Funding of Interest and Fees from BRD Loan",null,{"$f":"F311","v":0},{"$f":"G344","v":0},null,null,{"$f":"J32-J34","v":6427229.5749999993},{"$f":"K32-K34","v":4457810.1632653065}]
[null,null,null,"Net Amount to Be Funded from BRD and Symbion",null,{"$f":"SUM(F33:F35)","v":35000000},{"$f":"SUM(G33:G35)","v":43073737.509798005}]
[null,null,null,null,null,null,null,null,"Total USD",{"$f":"G34+G33","v":43073737.509798005}]
[null,null,null,"Development Funding by Equity",null,{"$f":"F318","v":3173831.0630453443},{"$f":"G342","v":4046136.7380173951},null,"Equip",{"$f":"J34/M32*J37","v":12760624.146572532},{"$f":"J37*K34/M32","v":10139122.151834939},{"$f":"L32/M32*J37","v":9768616.812913714}]
[null,null,null,"Funding of Civil and Equipment by Equity",null,{"$f":"F315","v":0},{"$f":"G339","v":0},null,"Other",{"$f":"J35/M32*J37","v":6144004.2187201073},{"$f":"K35/M32*J37","v":4261370.179756714}]
[null,null,null,"Funding of Supervisory by Equity",null,{"$f":"F316","v":3929633.0428205817},{"$f":"G340","v":4836113.7770366454}]
[null,null,null,"Funding of Interest and Fees by Equity",null,5404058.6547696674,6466494.9968519351,null,"Total RWF",{"$f":"F33+F34","v":35000000}]
[null,null,null,"Total Equity Funding",null,{"$f":"SUM(F38:F41)","v":12507522.760635592},{"$f":"SUM(G38:G41)","v":15348745.511905976},null,null,{"$f":"J34/M32*J41","v":10368773.896819271},{"$f":"K34/M32*J41","v":8238646.0017197384},{"$f":"J41*L32/M32","v":7937588.1504178131}]
[null,null,null,null,null,null,null,null,null,{"$f":"J35/M32*J41","v":4992372.6169870552},{"$f":"J41*K35/M32","v":3462619.3340561222},"RWF","USD"]
[null,null,null,{"$f":"E260","v":"Interest Capitalised and Paid at Maturity"},null,{"$f":"F255","v":0},{"$f":"F270","v":0},null,{"$f":"'Cap Exp Investment Plan'!B22","v":"Balance of plant"},700000,{"$f":"J44/$J$50","v":4.2168674698795178E-2},{"$f":"($F$39+$F$40)*K44","v":165707.41746833778},{"$f":"($G$39+$G$40)*K44","v":203932.50867021998}]
[null,null,null,{"$f":"E261","v":"Managment Fee Capitalised or Paid"},null,{"$f":"F254","v":0},{"$f":"F271","v":0},null,{"$f":"'Cap Exp Investment Plan'!B25","v":"Early Works"},2000000,0.12048192771084337,473449.76419525081,582664.31048634287]
[null,null,null,{"$f":"E262","v":"Service Fee Capitalised or Paid"},null,{"$f":"F253","v":0},{"$f":"F272","v":0},null,{"$f":"'Cap Exp Investment Plan'!B31","v":"Owners Cost"},6000000,0.36144578313253012,1420349.2925857524,1747992.9314590285]
[null,null,null,{"$f":"E264","v":"Commitment Fee Capitalised and Paid at Maturity"},null,{"$f":"F256","v":0},{"$f":"F274","v":0},null,{"$f":"'Cap Exp Investment Plan'!B32","v":"Commissioning"},300000,1.8072289156626505E-2,71017.464629287613,87399.646572951417]
[null,null,null,{"$f":"E265","v":"VAT Capitalised and Paid at Maturity"},null,{"$f":"F257","v":0},{"$f":"F275","v":0},null,{"$f":"'Cap Exp Investment Plan'!B33","v":"Plant readiness"},2000000,0.12048192771084337,473449.76419525081,582664.31048634287]
[null,null,null,"Total Payment at Maturity fro IDC, Fees and VAT",null,{"$f":"SUM(F44:F48)","v":0},{"$f":"SUM(G44:G48)","v":0},null,{"$f":"'Cap Exp Investment Plan'!B35","v":"Contigency costs (10% of Pjt cost)"},5600000,0.33734939759036142,1325659.3397467022,1631460.0693617598]
[null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(J44:J49)","v":16600000}]
[null,null,null,"Uses of Funds",null,{"$f":"F20","v":"RWF 000's"},{"$f":"G20","v":"USD"},"RWF","USD"]
[null,null,null,"Prospective Construction",null,{"$f":"G295","v":38929633.042820595},{"$f":"G285","v":47909851.28683465},null,null,null,{"$f":"'Summary Sheet'!M5","v":114792098.13133639},{"$f":"F52+F53","v":42103464.10586594},{"$f":"L52-K52","v":-72688634.025470451}]
[null,null,null,"Development Fees",null,{"$f":"G53*H292/1000","v":3173831.0630453443},{"$f":"G21","v":4046136.7380173951}]
[null,null,null,"Interest During Constrction Paid",null,{"$f":"'Debt Balance'!M35","v":4829782.8361999989},{"$f":"G23","v":5758447.1853375621}]
[null,null,null,"Fees and VAT Paid",null,{"$f":"'Debt Balance'!L35+'Debt Balance'!N35+'Debt Balance'!O35+'Debt Balance'!K35","v":574275.81856966659},{"$f":"G24+G25+G26+G27","v":708047.81151437026}]
[null,null,null,"Total Uses",null,{"$f":"SUM(F52:F55)","v":47507522.760635607},{"$f":"SUM(G52:G55)","v":58422483.021703981},null,null,null,{"$f":"'Summary Sheet'!M9","v":137683108.71000147},{"$f":"K56-F56","v":90175585.949365854}]
[]
[null,null,null,"Sources of Funds"]
[null,null,null,"Debt Drawn",null,{"$f":"F36","v":35000000},{"$f":"G36","v":43073737.509798005}]
[null,null,null,"Debt Items Capitalised",null,{"$f":"F49","v":0},{"$f":"G49","v":0}]
[null,null,null,"Total Debt",null,{"$f":"SUM(F59:F60)","v":35000000},{"$f":"SUM(G59:G60)","v":43073737.509798005},{"$f":"F61/F68","v":0.73672542717804601},{"$f":"G61/G68","v":0.73728015794529123}]
[]
[null,null,null,"Equity Funded for Development",null,{"$f":"F38","v":3173831.0630453443},{"$f":"G38","v":4046136.7380173951}]
[null,null,null,"Equity Funded for Construction and Supervision",null,{"$f":"F39+F40","v":3929633.0428205817},{"$f":"G39+G40","v":4836113.7770366454}]
[null,null,null,"Equity Funded for Fees and IDC",null,{"$f":"F41","v":5404058.6547696674},{"$f":"G41","v":6466494.9968519351}]
[null,null,null,"Total Equity Funded",null,{"$f":"SUM(F63:F65)","v":12507522.760635592},{"$f":"SUM(G63:G65)","v":15348745.511905976},{"$f":"F66/$F$68","v":0.26327457282195399},{"$f":"G66/$G$68","v":0.26271984205470877},null,{"$f":"'Summary Sheet'!M13","v":18042615.351882484},{"$f":"K66-F66","v":5535092.5912468918}]
[]
[null,null,null,"Total Sources",null,{"$f":"F66+F61","v":47507522.760635592},{"$f":"G66+G61","v":58422483.021703981}]
[null,null,null,null,null,{"$f":"F68-F56","v":0},{"$f":"G68-G56","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"F26","v":104999.99999999999},{"$f":"F27","v":87601.396052999975}]
["Part 2: Disbursment Schedule and IDC Summary",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Debt Balance'!L35-M105","v":0}]
[null,null,null,"Disbursment Number",null,1]
[null,null,null,"Column Number for Disbursment",null,{"$f":"MATCH(F107,$234:$234,0)","v":8}]
[null,null,null,"Date of Disbursment",null,{"$f":"INDEX($283:$283,F108)","v":"2016-09-01"}]
[null,null,null,"Civil works (Construction)",null,{"$f":"INDEX($331:$331,F108)","v":1415299.0766854556}]
[null,null,null,"Electromechanical equipment",null,{"$f":"INDEX($330:$330,F108)","v":2266869.0437243888}]
[null,null,null,"Supervision (Owners etc.)",null,{"$f":"INDEX($332:$332,F108)","v":393849.10293297621}]
[null,null,null,"Total Disbursment",null,{"$f":"SUM(F110:F112)","v":4076017.2233428205}]
[null,null,null,"Accumulated Disbursment",null,{"$f":"F113","v":4076017.2233428205}]
[]
[null,null,null,"Disbursment Number",null,2]
[null,null,null,"Column Number for Disbursment",null,{"$f":"MATCH(F116,$234:$234,0)","v":14}]
[null,null,null,"Date of Disbursment",null,{"$f":"INDEX($283:$283,F117)","v":"2017-03-01"}]
[null,null,null,"Civil works (Construction)",null,{"$f":"INDEX($331:$331,F117)","v":967886.87100066082}]
[null,null,null,"Electromechanical equipment",null,{"$f":"INDEX($330:$330,F117)","v":1550253.8098428242}]
[null,null,null,"Supervision (Owners etc.)",null,{"$f":"INDEX($332:$332,F117)","v":269343.33679985546}]
[null,null,null,"Total Disbursment",null,{"$f":"SUM(F119:F121)","v":2787484.0176433404}]
[null,null,null,"Accumulated Disbursment",null,{"$f":"F122+F114","v":6863501.2409861609}]
[]
[null,null,null,"Disbursment Number",null,3]
[null,null,null,"Column Number for Disbursment",null,{"$f":"MATCH(F125,$234:$234,0)","v":20}]
[null,null,null,"Date of Disbursment",null,{"$f":"INDEX($283:$283,F126)","v":"2017-09-01"}]
[null,null,null,"Civil works (Construction)",null,{"$f":"INDEX($331:$331,F126)","v":455523.98841546924}]
[null,null,null,"Electromechanical equipment",null,{"$f":"INDEX($330:$330,F126)","v":729607.7875152803}]
[null,null,null,"Supervision (Owners etc.)",null,{"$f":"INDEX($332:$332,F126)","v":126763.11117367909}]
[null,null,null,"Total Disbursment",null,{"$f":"SUM(F128:F130)","v":1311894.8871044286}]
[null,null,null,"Accumulated Disbursment",null,{"$f":"F131+F123","v":8175396.1280905893}]
[]
[null,null,null,"Disbursment Number",null,4]
[null,null,null,"Column Number for Disbursment",null,{"$f":"MATCH(F134,$234:$234,0)","v":26}]
[null,null,null,"Date of Disbursment",null,{"$f":"INDEX($283:$283,F135)","v":"2018-03-01"}]
[null,null,null,"Civil works (Construction)",null,{"$f":"INDEX($331:$331,F135)","v":0}]
[null,null,null,"Electromechanical equipment",null,{"$f":"INDEX($330:$330,F135)","v":0}]
[null,null,null,"Supervision (Owners etc.)",null,{"$f":"INDEX($332:$332,F135)","v":0}]
[null,null,null,"Total Disbursment",null,{"$f":"SUM(F137:F139)","v":0}]
[null,null,null,"Accumulated Disbursment",null,{"$f":"F140+F132","v":8175396.1280905893}]
[]
[]
[null,null,null,"Disbursment Number",null,5]
[null,null,null,"Column Number for Disbursment",null,{"$f":"MATCH(F144,$234:$234,0)","v":{"$error":"#N/A"}}]
[null,null,null,"Date of Disbursment",null,{"$f":"INDEX($283:$283,F145)","v":{"$error":"#N/A"}}]
[null,null,null,"Civil works (Construction)",null,{"$f":"INDEX($331:$331,F145)","v":{"$error":"#N/A"}}]
[null,null,null,"Electromechanical equipment",null,{"$f":"INDEX($330:$330,F145)","v":{"$error":"#N/A"}}]
[null,null,null,"Supervision (Owners etc.)",null,{"$f":"INDEX($332:$332,F145)","v":{"$error":"#N/A"}}]
[null,null,null,"Total Disbursment",null,{"$f":"SUM(F147:F149)","v":{"$error":"#N/A"}}]
[null,null,null,"Accumulated Disbursment",null,{"$f":"F150+F141","v":{"$error":"#N/A"}}]
[]
[null,null,null,"Disbursment Number",null,6]
[null,null,null,"Column Number for Disbursment",null,{"$f":"MATCH(F153,$234:$234,0)","v":{"$error":"#N/A"}}]
[null,null,null,"Date of Disbursment",null,{"$f":"INDEX($283:$283,F154)","v":{"$error":"#N/A"}}]
[null,null,null,"Civil works (Construction)",null,{"$f":"INDEX($331:$331,F154)","v":{"$error":"#N/A"}}]
[null,null,null,"Electromechanical equipment",null,{"$f":"INDEX($330:$330,F154)","v":{"$error":"#N/A"}}]
[null,null,null,"Supervision (Owners etc.)",null,{"$f":"INDEX($332:$332,F154)","v":{"$error":"#N/A"}}]
[null,null,null,"Total Disbursment",null,{"$f":"SUM(F156:F158)","v":{"$error":"#N/A"}}]
[null,null,null,"Accumulated Disbursment",null,{"$f":"F159+F151","v":{"$error":"#N/A"}}]
[]
[null,null,null,"Disbursment Number",null,7]
[null,null,null,"Column Number for Disbursment",null,{"$f":"MATCH(F162,$234:$234,0)","v":{"$error":"#N/A"}}]
[null,null,null,"Date of Disbursment",null,{"$f":"INDEX($283:$283,F163)","v":{"$error":"#N/A"}}]
[null,null,null,"Civil works (Construction)",null,{"$f":"INDEX($331:$331,F163)","v":{"$error":"#N/A"}}]
[null,null,null,"Electromechanical equipment",null,{"$f":"INDEX($330:$330,F163)","v":{"$error":"#N/A"}}]
[null,null,null,"Supervision (Owners etc.)",null,{"$f":"INDEX($332:$332,F163)","v":{"$error":"#N/A"}}]
[null,null,null,"Total Disbursment",null,{"$f":"SUM(F165:F167)","v":{"$error":"#N/A"}}]
[null,null,null,"Accumulated Disbursment",null,{"$f":"F168+F160","v":{"$error":"#N/A"}}]
[]
[null,null,null,"Disbursment Number",null,8]
[null,null,null,"Column Number for Disbursment",null,{"$f":"MATCH(F171,$234:$234,0)","v":{"$error":"#N/A"}}]
[null,null,null,"Date of Disbursment",null,{"$f":"INDEX($283:$283,F172)","v":{"$error":"#N/A"}}]
[null,null,null,"Civil works (Construction)",null,{"$f":"INDEX($331:$331,F172)","v":{"$error":"#N/A"}}]
[null,null,null,"Electromechanical equipment",null,{"$f":"INDEX($330:$330,F172)","v":{"$error":"#N/A"}}]
[null,null,null,"Supervision (Owners etc.)",null,{"$f":"INDEX($332:$332,F172)","v":{"$error":"#N/A"}}]
[null,null,null,"Total Disbursment",null,{"$f":"SUM(F174:F176)","v":{"$error":"#N/A"}}]
[null,null,null,"Accumulated Disbursment",null,{"$f":"F177+F169","v":{"$error":"#N/A"}}]
[]
[null,null,null,"Disbursment Number",null,9]
[null,null,null,"Column Number for Disbursment",null,{"$f":"MATCH(F180,$234:$234,0)","v":{"$error":"#N/A"}}]
[null,null,null,"Date of Disbursment",null,{"$f":"INDEX($283:$283,F181)","v":{"$error":"#N/A"}}]
[null,null,null,"Civil works (Construction)",null,{"$f":"INDEX($331:$331,F181)","v":{"$error":"#N/A"}}]
[null,null,null,"Electromechanical equipment",null,{"$f":"INDEX($330:$330,F181)","v":{"$error":"#N/A"}}]
[null,null,null,"Supervision (Owners etc.)",null,{"$f":"INDEX($332:$332,F181)","v":{"$error":"#N/A"}}]
[null,null,null,"Total Disbursment",null,{"$f":"SUM(F183:F185)","v":{"$error":"#N/A"}}]
[null,null,null,"Accumulated Disbursment",null,{"$f":"F186+F178","v":{"$error":"#N/A"}}]
[]
[]
["Part 3: Total Capital Expenditures and Month by Month Spending"]
[]
[null,null,null,"Cost Over-Run",null,{"$f":"Scenarios!D19","v":1}]
[]
[null,null,null,null,null,"USD","USD",null,"Ratio","RWF"]
[null,null,null,null,"Total Construction Cost",{"$f":"F219+F220","v":58330410.97622858},{"$f":"G219+G220","v":51955988.024852045}]
[null,null,null,null,null,{"$f":"'Full Budget Cap Exp Summary'!G14*$F$192","v":58330410.976228587},{"$f":"'Operating Assumptions'!L94","v":51955988.024852045}]
[null,null,null,null,null,{"$f":"F195-F196","v":0},{"$f":"G195-G196","v":0},null,null,"S-curves",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[null,null,null,null,null,"Budget","Inv Plan"]
[null,null,null,null,"Gas Plant Equipment",{"$f":"F201*H199","v":14633260.59375},{"$f":"('Operating Assumptions'!L108+'Operating Assumptions'!L109)*H199","v":13348861.425000001},{"$f":"'Operating Assumptions'!H108/('Operating Assumptions'!H108+'Operating Assumptions'!H109)","v":0.67500000000000004}]
[null,null,null,null,"Gas Plant Construction",{"$f":"F201*H200","v":7045643.9895833321},{"$f":"('Operating Assumptions'!L108+'Operating Assumptions'!L109)*H200","v":6427229.5749999993},{"$f":"1-H199","v":0.32499999999999996}]
[null,null,null,false,"Total Gas Plant",{"$f":"'Full Budget Cap Exp Summary'!G8*F192","v":21678904.583333332},{"$f":"SUM(G199:G200)","v":19776091},{"$f":"(G199+G200)/G201","v":1},null,"S-Curve for Gas Plant",null,{"$f":"'Full Budget Cap Exp Summary'!N8","v":0},{"$f":"'Full Budget Cap Exp Summary'!O8","v":0},{"$f":"'Full Budget Cap Exp Summary'!P8","v":0},{"$f":"'Full Budget Cap Exp Summary'!Q8","v":0},{"$f":"'Full Budget Cap Exp Summary'!R8","v":0},{"$f":"'Full Budget Cap Exp Summary'!S8","v":0},{"$f":"'Full Budget Cap Exp Summary'!T8","v":0},{"$f":"'Full Budget Cap Exp Summary'!U8","v":0},{"$f":"'Full Budget Cap Exp Summary'!V8","v":3271302.9179959656},{"$f":"'Full Budget Cap Exp Summary'!W8","v":388010.8908972966},{"$f":"'Full Budget Cap Exp Summary'!X8","v":643632.94699136459},{"$f":"'Full Budget Cap Exp Summary'!Y8","v":3154478.8456853451},{"$f":"'Full Budget Cap Exp Summary'!Z8","v":967240.55840415857},{"$f":"'Full Budget Cap Exp Summary'!AA8","v":1222862.6144982267},{"$f":"'Full Budget Cap Exp Summary'!AB8","v":5338646.6289703492},{"$f":"'Full Budget Cap Exp Summary'!AC8","v":648845.49106673698},{"$f":"'Full Budget Cap Exp Summary'!AD8","v":890192.30203269259},{"$f":"'Full Budget Cap Exp Summary'!AE8","v":4519121.1408525677},{"$f":"'Full Budget Cap Exp Summary'!AF8","v":634570.24593862449}]
[null,null,null,null,"Power Plant Equipment",{"$f":"F204*H202","v":14014181.632653061},{"$f":"('Operating Assumptions'!L110+'Operating Assumptions'!L111)*'Disbursment Analysis'!H202","v":10606513.836734693},{"$f":"'Operating Assumptions'!I110/('Operating Assumptions'!I110+'Operating Assumptions'!I111)","v":0.70408163265306123}]
[null,null,null,null,"Power Plant Construction",{"$f":"H203*F204","v":5890018.3673469387},{"$f":"('Operating Assumptions'!L110+'Operating Assumptions'!L111)*'Disbursment Analysis'!H203","v":4457810.1632653065},{"$f":"1-H202","v":0.29591836734693877}]
[null,null,null,false,"Total Power Plant (EPC)",{"$f":"'Full Budget Cap Exp Summary'!G9*F192","v":19904200},{"$f":"SUM(G202:G203)","v":15064324},{"$f":"(G202+G203)/G204","v":1},null,"S-Curve for Power Plant",null,{"$f":"'Full Budget Cap Exp Summary'!N9","v":0},{"$f":"'Full Budget Cap Exp Summary'!O9","v":0},{"$f":"'Full Budget Cap Exp Summary'!P9","v":0},{"$f":"'Full Budget Cap Exp Summary'!Q9","v":0},{"$f":"'Full Budget Cap Exp Summary'!R9","v":0},{"$f":"'Full Budget Cap Exp Summary'!S9","v":0},{"$f":"'Full Budget Cap Exp Summary'!T9","v":0},{"$f":"'Full Budget Cap Exp Summary'!U9","v":0},{"$f":"'Full Budget Cap Exp Summary'!V9","v":4143530.7790549174},{"$f":"'Full Budget Cap Exp Summary'!W9","v":2669145.5938697322},{"$f":"'Full Budget Cap Exp Summary'!X9","v":6228006.3856960405},{"$f":"'Full Budget Cap Exp Summary'!Y9","v":0},{"$f":"'Full Budget Cap Exp Summary'!Z9","v":0},{"$f":"'Full Budget Cap Exp Summary'!AA9","v":2669145.5938697322},{"$f":"'Full Budget Cap Exp Summary'!AB9","v":762613.02681992354},{"$f":"'Full Budget Cap Exp Summary'!AC9","v":762613.02681992354},{"$f":"'Full Budget Cap Exp Summary'!AD9","v":2669145.5938697327},{"$f":"'Full Budget Cap Exp Summary'!AE9","v":0},{"$f":"'Full Budget Cap Exp Summary'!AF9","v":0}]
[null,null,null,false,"General Site Construction",null,{"$f":"'Operating Assumptions'!L112","v":4071281}]
[null,null,null,null,"Total Gas Plant and Power Plant",{"$f":"F204+F201","v":41583104.583333328},{"$f":"G204+G201+G205","v":38911696},null,null,"S-Curve for Civil and Equip",null,{"$f":"L204+L201","v":0},{"$f":"M204+M201","v":0},0,0,0,0,0,0,7414833.6970508825,3057156.4847670291,6871639.3326874049,3154478.8456853451,967240.55840415857,3892008.2083679587,6101259.6557902731,1411458.5178866605,3559337.8959024251,4519121.1408525677,634570.24593862449]
[]
[]
[null,null,null,true,"Balance of Plant",{"$f":"'Full Budget Cap Exp Summary'!G10*F192","v":306508.33333333337},{"$f":"'Operating Assumptions'!L116","v":306508.33333333337},null,null,{"$f":"\"S-Curve for \"&E209","v":"S-Curve for Balance of Plant"},{"$f":"SUM(L209:AD209)","v":306508.33333333337},{"$f":"'Full Budget Cap Exp Summary'!N10","v":0},{"$f":"'Full Budget Cap Exp Summary'!O10","v":0},{"$f":"'Full Budget Cap Exp Summary'!P10","v":0},{"$f":"'Full Budget Cap Exp Summary'!Q10","v":0},{"$f":"'Full Budget Cap Exp Summary'!R10","v":10993.579780493055},{"$f":"'Full Budget Cap Exp Summary'!S10","v":10993.579780493055},{"$f":"'Full Budget Cap Exp Summary'!T10","v":10993.579780493055},{"$f":"'Full Budget Cap Exp Summary'!U10","v":18322.632967488429},{"$f":"'Full Budget Cap Exp Summary'!V10","v":18322.632967488429},{"$f":"'Full Budget Cap Exp Summary'!W10","v":18322.632967488429},{"$f":"'Full Budget Cap Exp Summary'!X10","v":7329.0531869953711},{"$f":"'Full Budget Cap Exp Summary'!Y10","v":7329.0531869953711},{"$f":"'Full Budget Cap Exp Summary'!Z10","v":7329.0531869953711},{"$f":"'Full Budget Cap Exp Summary'!AA10","v":6596.1478682958332},{"$f":"'Full Budget Cap Exp Summary'!AB10","v":6596.1478682958332},{"$f":"'Full Budget Cap Exp Summary'!AC10","v":6596.1478682958332},{"$f":"'Full Budget Cap Exp Summary'!AD10","v":6596.1478682958332},{"$f":"'Full Budget Cap Exp Summary'!AE10","v":23452.970198385185},{"$f":"'Full Budget Cap Exp Summary'!AF10","v":146734.97385683429}]
[null,null,null,true,"Early Works",{"$f":"'Full Budget Cap Exp Summary'!G7*F192","v":3179393.6407563025},{"$f":"'Operating Assumptions'!L115","v":3179393.6407563025},null,null,{"$f":"\"S-Curve for \"&E210","v":"S-Curve for Early Works"},{"$f":"SUM(L210:AD210)","v":3179393.6407563034},{"$f":"'Full Budget Cap Exp Summary'!N7","v":0},{"$f":"'Full Budget Cap Exp Summary'!O7","v":2941.1764705882351},{"$f":"'Full Budget Cap Exp Summary'!P7","v":2941.1764705882351},{"$f":"'Full Budget Cap Exp Summary'!Q7","v":2941.1764705882351},{"$f":"'Full Budget Cap Exp Summary'!R7","v":202941.17647058822},{"$f":"'Full Budget Cap Exp Summary'!S7","v":84955.462184873948},{"$f":"'Full Budget Cap Exp Summary'!T7","v":990221.45623249293},{"$f":"'Full Budget Cap Exp Summary'!U7","v":455421.45623249299},{"$f":"'Full Budget Cap Exp Summary'!V7","v":395705.84313725494},{"$f":"'Full Budget Cap Exp Summary'!W7","v":387462.50980392162},{"$f":"'Full Budget Cap Exp Summary'!X7","v":214162.5098039216},{"$f":"'Full Budget Cap Exp Summary'!Y7","v":55111.271708683475},{"$f":"'Full Budget Cap Exp Summary'!Z7","v":55111.271708683475},{"$f":"'Full Budget Cap Exp Summary'!AA7","v":50111.271708683475},{"$f":"'Full Budget Cap Exp Summary'!AB7","v":55873.176470588231},{"$f":"'Full Budget Cap Exp Summary'!AC7","v":55873.176470588231},{"$f":"'Full Budget Cap Exp Summary'!AD7","v":55873.176470588231},{"$f":"'Full Budget Cap Exp Summary'!AE7","v":55873.176470588231},{"$f":"'Full Budget Cap Exp Summary'!AF7","v":55873.176470588231}]
[null,null,null,true,"Operational Readiness",{"$f":"'Full Budget Cap Exp Summary'!G12*F192","v":564297.02564102551},{"$f":"('Operating Assumptions'!L118+'Operating Assumptions'!L117)","v":564297.02564102551},null,null,{"$f":"\"S-Curve for \"&E211","v":"S-Curve for Operational Readiness"},{"$f":"SUM(L211:AD211)","v":564297.02564102551},{"$f":"'Full Budget Cap Exp Summary'!N12","v":0},{"$f":"'Full Budget Cap Exp Summary'!O12","v":0},{"$f":"'Full Budget Cap Exp Summary'!P12","v":0},{"$f":"'Full Budget Cap Exp Summary'!Q12","v":0},{"$f":"'Full Budget Cap Exp Summary'!R12","v":0},{"$f":"'Full Budget Cap Exp Summary'!S12","v":0},{"$f":"'Full Budget Cap Exp Summary'!T12","v":0},{"$f":"'Full Budget Cap Exp Summary'!U12","v":0},{"$f":"'Full Budget Cap Exp Summary'!V12","v":0},{"$f":"'Full Budget Cap Exp Summary'!W12","v":0},{"$f":"'Full Budget Cap Exp Summary'!X12","v":0},{"$f":"'Full Budget Cap Exp Summary'!Y12","v":70273.794930914344},{"$f":"'Full Budget Cap Exp Summary'!Z12","v":70273.794930914344},{"$f":"'Full Budget Cap Exp Summary'!AA12","v":70273.794930914344},{"$f":"'Full Budget Cap Exp Summary'!AB12","v":70273.794930914344},{"$f":"'Full Budget Cap Exp Summary'!AC12","v":70273.794930914344},{"$f":"'Full Budget Cap Exp Summary'!AD12","v":70273.794930914344},{"$f":"'Full Budget Cap Exp Summary'!AE12","v":70273.794930914344},{"$f":"'Full Budget Cap Exp Summary'!AF12","v":72380.461124625115}]
[null,null,null,true,"Owners Cost",{"$f":"'Full Budget Cap Exp Summary'!G5*F192","v":9019237.2871039882},{"$f":"'Operating Assumptions'!L113","v":4947956.2871039882},null,null,{"$f":"\"S-Curve for \"&E212","v":"S-Curve for Owners Cost"},{"$f":"SUM(L212:AD212)","v":9019237.2871039882},{"$f":"'Full Budget Cap Exp Summary'!N5","v":697547.17620862974},{"$f":"'Full Budget Cap Exp Summary'!O5","v":271158.50381221878},{"$f":"'Full Budget Cap Exp Summary'!P5","v":467440.448167141},{"$f":"'Full Budget Cap Exp Summary'!Q5","v":380914.94832193456},{"$f":"'Full Budget Cap Exp Summary'!R5","v":339919.81396010309},{"$f":"'Full Budget Cap Exp Summary'!S5","v":471516.74943669885},{"$f":"'Full Budget Cap Exp Summary'!T5","v":427183.25264818728},{"$f":"'Full Budget Cap Exp Summary'!U5","v":433823.95877246623},{"$f":"'Full Budget Cap Exp Summary'!V5","v":1010391.2491825878},{"$f":"'Full Budget Cap Exp Summary'!W5","v":392577.4393448864},{"$f":"'Full Budget Cap Exp Summary'!X5","v":395877.04020038748},{"$f":"'Full Budget Cap Exp Summary'!Y5","v":528848.24284927105},{"$f":"'Full Budget Cap Exp Summary'!Z5","v":448288.31067237532},{"$f":"'Full Budget Cap Exp Summary'!AA5","v":454929.01679665426},{"$f":"'Full Budget Cap Exp Summary'!AB5","v":457944.87016816769},{"$f":"'Full Budget Cap Exp Summary'!AC5","v":465879.26449950173},{"$f":"'Full Budget Cap Exp Summary'!AD5","v":468763.82122223539},{"$f":"'Full Budget Cap Exp Summary'!AE5","v":457944.87016816769},{"$f":"'Full Budget Cap Exp Summary'!AF5","v":448288.31067237532}]
[null,null,null,true,"Development Cost",{"$f":"'Full Budget Cap Exp Summary'!G6*F192","v":3677870.106060606},{"$f":"'Operating Assumptions'!L121","v":4046136.7380173951},null,null,{"$f":"\"S-Curve for \"&E213","v":"S-Curve for Development Cost"},{"$f":"SUM(L213:AD213)","v":3677870.1060606069},{"$f":"'Full Budget Cap Exp Summary'!N6","v":27396.720828473553},{"$f":"'Full Budget Cap Exp Summary'!O6","v":138010.98117343552},{"$f":"'Full Budget Cap Exp Summary'!P6","v":275141.40185211209},{"$f":"'Full Budget Cap Exp Summary'!Q6","v":338082.95704409713},{"$f":"'Full Budget Cap Exp Summary'!R6","v":365168.17715675099},{"$f":"'Full Budget Cap Exp Summary'!S6","v":504183.39426439448},{"$f":"'Full Budget Cap Exp Summary'!T6","v":267259.78535281296},{"$f":"'Full Budget Cap Exp Summary'!U6","v":381987.66333017027},{"$f":"'Full Budget Cap Exp Summary'!V6","v":809438.15087622171},{"$f":"'Full Budget Cap Exp Summary'!W6","v":536083.25930200249},{"$f":"'Full Budget Cap Exp Summary'!X6","v":3901.9572089038093},{"$f":"'Full Budget Cap Exp Summary'!Y6","v":3901.9572089038093},{"$f":"'Full Budget Cap Exp Summary'!Z6","v":3901.9572089038093},{"$f":"'Full Budget Cap Exp Summary'!AA6","v":3901.9572089038093},{"$f":"'Full Budget Cap Exp Summary'!AB6","v":3901.9572089038093},{"$f":"'Full Budget Cap Exp Summary'!AC6","v":3901.9572089038093},{"$f":"'Full Budget Cap Exp Summary'!AD6","v":3901.9572089038093},{"$f":"'Full Budget Cap Exp Summary'!AE6","v":3901.9572089038093},{"$f":"'Full Budget Cap Exp Summary'!AF6","v":3901.9572089038093}]
[null,null,null,null,null,null,null,null,null,"Total  Supervision",null,{"$f":"SUM(L209:L213)","v":724943.89703710331},{"$f":"SUM(M209:M213)","v":412110.66145624255},745523.02648984129,721939.08183661988,919022.74736793526,1071649.1856664603,1695658.0740139862,1289555.711302618,2233857.876163553,1334445.8414182989,621270.56040020834,665464.31988476811,584904.38770787243,585812.18851345184,594589.94664687,602524.34097820392,605408.89770093758,611446.76897695928,727178.87933332671]
[]
[null,null,null,null,"Total Cost",{"$f":"F219+F220","v":58330410.97622858},{"$f":"G219+G220","v":51955988.024852045},{"$f":"G216-'Operating Assumptions'!L119","v":0},null,null,{"$f":"SUM(L216:AD216)","v":58330410.976228595},{"$f":"L219+L206","v":724943.89703710331},412110.66145624255,745523.02648984129,721939.08183661988,919022.74736793526,1071649.1856664603,1695658.0740139862,1289555.711302618,9648691.5732144359,4391602.326185328,7492909.8930876134,3819943.1655701133,1552144.9461120311,4477820.3968814109,6695849.6024371432,2013982.8588648643,4164746.7936033625,5130567.9098295271,1361749.1252719513]
[null,null,null,null,"Total to be Funded",{"$f":"F216-F213","v":54652540.870167971},{"$f":"G216-G213","v":47909851.28683465}]
[]
[null,null,null,null,"Funded by Symbion",{"$f":"SUMIF($D$199:$D$213,TRUE,F199:F213)","v":16747306.392895255},{"$f":"SUMIF($D$199:$D$213,TRUE,G199:G213)","v":13044292.024852045},null,null,null,{"$f":"SUM(L219:AD219)","v":16747306.392895255},{"$f":"SUM(L209:L213)","v":724943.89703710331},412110.66145624255,745523.02648984129,721939.08183661988,919022.74736793526,1071649.1856664603,1695658.0740139862,1289555.711302618,2233857.876163553,1334445.8414182989,621270.56040020834,665464.31988476811,584904.38770787243,585812.18851345184,594589.94664687,602524.34097820392,605408.89770093758,611446.76897695928,727178.87933332671]
[null,null,null,null,"Funded by Loan",{"$f":"SUMIF($D$199:$D$213,FALSE,F199:F213)","v":41583104.583333328},{"$f":"SUMIF($D$199:$D$213,FALSE,G199:G213)","v":38911696},null,null,null,{"$f":"SUM(L220:AD220)","v":41583104.583333328},{"$f":"L206","v":0},0,0,0,0,0,0,0,7414833.6970508825,3057156.4847670291,6871639.3326874049,3154478.8456853451,967240.55840415857,3892008.2083679587,6101259.6557902731,1411458.5178866605,3559337.8959024251,4519121.1408525677,634570.24593862449]
[]
[null,null,null,null,"Exchange Rate",{"$f":"'Financial Model'!$G$94","v":780},{"$f":"'Financial Model'!$G$94","v":780}]
[]
[null,null,null,null,"RWF Loan (000's)",{"$f":"F222*F220/1000","v":32434821.574999996},{"$f":"G222*G220/1000","v":30351122.879999999}]
[null,null,null,null,"RWF Loan Input",{"$f":"'Financing Assumptions'!$I$12","v":35000000},{"$f":"'Financing Assumptions'!$I$12","v":35000000}]
[]
[null,null,null,null,"Total Construction RWF 000's"]
[]
["Part 4: Calculation of Alternative Disbursment Possibilities"]
[null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,20,20,20,20,20,20,20,20]
[null,null,null,null,null,null,null,{"$f":"F4","v":"2016-09-01"},{"$f":"EDATE(H231,1)","v":"2016-10-01"},{"$f":"EDATE(I231,1)","v":"2016-11-01"},"2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01",{"$f":"EDATE(AA231,1)","v":"2018-05-01"},{"$f":"EDATE(AB231,1)","v":"2018-06-01"},{"$f":"EDATE(AC231,1)","v":"2018-07-01"},{"$f":"EDATE(AD231,1)","v":"2018-08-01"},{"$f":"EDATE(AE231,1)","v":"2018-09-01"},{"$f":"EDATE(AF231,1)","v":"2018-10-01"},{"$f":"EDATE(AG231,1)","v":"2018-11-01"},{"$f":"EDATE(AH231,1)","v":"2018-12-01"}]
[null,null,null,null,"Disbursment Period",{"$f":"F10","v":18},null,{"$f":"H230<=$F$232+1","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,{"$f":"AB230<=$F$232+1","v":false},false,false,false,false,false,false,false]
[null,null,null,null,"Disbursment Installment",{"$f":"F11","v":6},{"$f":"F12","v":3},{"$f":"IF($F$233=1,TRUE,AND(MOD(H230,$F$233)=1,H232))","v":true},{"$f":"IF($F$233=1,TRUE,AND(MOD(I230,$F$233)=1,I232))","v":false},false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false]
[null,null,null,null,"Disbursment Number",null,null,{"$f":"G234+H233","v":1},{"$f":"H234+I233","v":1},1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,{"$f":"AA234+AB233","v":4},{"$f":"AB234+AC233","v":4},{"$f":"AC234+AD233","v":4},{"$f":"AD234+AE233","v":4},{"$f":"AE234+AF233","v":4},{"$f":"AF234+AG233","v":4},{"$f":"AG234+AH233","v":4},{"$f":"AH234+AI233","v":4}]
[null,null,null,null,"Percent Disbursed - Equal",{"$f":"1/F12","v":0.33333333333333331},{"$f":"SUM(H235:AI235)","v":1},{"$f":"$F$235*H233*(H234<=$G$233)","v":0.33333333333333331},0,0,0,0,0,0.33333333333333331,0,0,0,0,0,0.33333333333333331,0,0,0,0,0,0,0,{"$f":"$F$235*AB233*(AB234<=$G$233)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"D16","v":"Proposed"},null,{"$f":"SUM(H236:AI236)","v":1},{"$f":"TRANSPOSE('Disbursement Schedule'!I7:I47)","v":0.12114113142857143},7.004803371428571E-2,1.6379999999999999E-2,2.465013942857143E-2,3.4542857142857146E-2,0.19188,8.0089597714285712E-2,0.14898639599999999,5.9851249714285716E-2,1.8924449142857142E-2,8.4217335428571433E-2,3.7699695428571427E-2,3.6439371428571427E-2,2.5182857142857142E-2,4.5964775999999999E-2,4.0021102857142861E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"% Disbursed - Total S-Curve",{"$f":"F233","v":6},{"$f":"SUM(H237:AI237)","v":1},{"$f":"SUM(OFFSET(H280,0,0,1,$F237))*H233","v":0.45673316948422504},0,0,0,0,0,0.42797991022683335,0,0,0,0,0,0.11528692028894162,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AE223,0,0,1,$F237))*AA233","v":0},{"$f":"SUM(OFFSET(AF223,0,0,1,$F237))*AB233","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"% Disbursed - Equip and Civil",{"$f":"F237","v":6},{"$f":"SUM(H238:AI238)","v":1},{"$f":"SUM(OFFSET(H278,0,0,1,$F238))*H233","v":0.45673316948422504},0,0,0,0,0,0.42797991022683335,0,0,0,0,0,0.11528692028894162,0,0,0,0,0,0,{"$f":"SUM(OFFSET(AE222,0,0,1,$F238))*AA233","v":0},{"$f":"SUM(OFFSET(AF222,0,0,1,$F238))*AB233","v":0},0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"CHOOSE($F$14,E235,E237,E238)","v":"% Disbursed - Total S-Curve"},{"$f":"CHOOSE($F$14,F235,F236,F237,F238)","v":0},null,{"$f":"CHOOSE($F$14,H235,H236,H237,H238)","v":0.12114113142857143},7.004803371428571E-2,1.6379999999999999E-2,2.465013942857143E-2,3.4542857142857146E-2,0.19188,8.0089597714285712E-2,0.14898639599999999,5.9851249714285716E-2,1.8924449142857142E-2,8.4217335428571433E-2,3.7699695428571427E-2,3.6439371428571427E-2,2.5182857142857142E-2,4.5964775999999999E-2,4.0021102857142861E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Loan Balance"]
[]
[]
[null,null,null,null,"Total Draws",{"$f":"'Financing Assumptions'!$J$12","v":35000000},null,{"$f":"$F$244","v":35000000}]
[null,null,null,null,null,null,null,null,"Fin Model","Difference"]
[null,null,null,null,"Total Loan Balance at Re-financing",{"$f":"'Financing Assumptions'!J14","v":19},null,{"$f":"LOOKUP(F246,248:248,258:258)","v":34999999.999999993},{"$f":"Computed","v":34999999.999999993},{"$f":"H246-I246","v":0}]
[]
[null,null,null,null,"RWF Loan Balance",null,null,{"$f":"H230","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]
[null,null,null,null,null,null,{"$f":"'Financing Assumptions'!J14","v":19},{"$f":"H248<=$G$249","v":true},{"$f":"I248<=$G$249","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,null,"Opening Balance",null,null,{"$f":"G258","v":0},{"$f":"H258","v":4239939.5999999996},6691620.7799999993,7264920.7799999993,8127675.6599999992,9336675.6600000001,16052475.66,18855611.579999998,24070135.439999998,26164929.179999996,26827284.899999995,29774891.639999993,31094380.979999993,32369758.979999993,33251158.979999993,34859926.139999993,34999999.999999993,34999999.999999993,34999999.999999993,{"$f":"Z258","v":34999999.999999993},{"$f":"AA258","v":34999999.999999993},{"$f":"AB258","v":34999999.999999993},{"$f":"AC258","v":34999999.999999993},{"$f":"AD258","v":34999999.999999993},{"$f":"AE258","v":34999999.999999993},{"$f":"AF258","v":34999999.999999993},{"$f":"AG258","v":34999999.999999993},{"$f":"AH258","v":34999999.999999993}]
[null,null,null,null,"Add: Draws",{"$f":"SUM(H252:Z252)","v":34999999.999999993},null,{"$f":"H301","v":4239939.5999999996},{"$f":"I301","v":2451681.1799999997},573300,862754.88,1209000,6715800,2803135.92,5214523.8599999994,2094793.74,662355.72,2947606.74,1319489.3399999999,1275378,881400,1608767.16,140073.86000000002,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Add: Service Fees Capitalised",{"$f":"SUM(H253:Z253)","v":0},{"$f":"'Financing Assumptions'!J46","v":false},{"$f":"$F$262*I246*$G$253","v":0}]
[null,null,null,null,"Add: Mgmt Fees Capitalised",0,{"$f":"'Financing Assumptions'!J44","v":false},{"$f":"H261*$G$254","v":0},{"$f":"I261*$G$254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA261*$G$254","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,"Add: IDC Capitalised",0,{"$f":"'Financing Assumptions'!J43","v":false},{"$f":"H260*$G$255","v":0},{"$f":"I260*$G$255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA260*$G$255","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,"Add: Commitment Fee Capitalised",0,{"$f":"'Financing Assumptions'!J45","v":false},{"$f":"H264*$G$256","v":0},{"$f":"I264*$G$256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA264*$G$256","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,"Add: VAT Capitalised",0,{"$f":"'Financing Assumptions'!J47","v":false}]
[null,null,null,null,"Closing Balance",null,null,{"$f":"SUM(H251:H257)","v":4239939.5999999996},{"$f":"SUM(I251:I257)","v":6691620.7799999993},7264920.7799999993,8127675.6599999992,9336675.6600000001,16052475.66,18855611.579999998,24070135.439999998,26164929.179999996,26827284.899999995,29774891.639999993,31094380.979999993,32369758.979999993,33251158.979999993,34859926.139999993,34999999.999999993,34999999.999999993,34999999.999999993,34999999.999999993,{"$f":"SUM(AA251:AA257)","v":34999999.999999993},34999999.999999993,34999999.999999993,34999999.999999993,34999999.999999993,34999999.999999993,34999999.999999993,34999999.999999993,34999999.999999993]
[]
[null,null,null,null,"Interest Capitalised and Paid at Maturity",{"$f":"('Financing Assumptions'!$J$30+'Financing Assumptions'!$J$31)/12","v":1.1666666666666667E-2},{"$f":"SUM(H260:AI260)","v":4829782.8361999989},{"$f":"H251*$F$260*H249","v":0},{"$f":"I251*$F$260*I249","v":49465.962},78068.90909999999,84757.40909999999,94822.882700000002,108927.8827,187278.88270000002,219982.13509999998,280818.24679999996,305257.50709999999,312984.99049999996,347373.73579999991,362767.77809999994,377647.18809999991,387930.18809999991,406699.13829999993,408333.33333333326,408333.33333333326,408333.33333333326,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Managment Fee Capitalised or Paid",{"$f":"'Financing Assumptions'!$J$32/12","v":4.1666666666666669E-4},{"$f":"SUM(H261:AI261)","v":172492.24415000001},{"$f":"H251*$F$261*H249","v":0},{"$f":"I251*$F$261*I249","v":1766.6415},2788.1753249999997,3027.0503249999997,3386.5315249999999,3890.2815250000003,6688.5315250000003,7856.504825,10029.223099999999,10902.053824999999,11178.035374999998,12406.204849999998,12955.992074999998,13487.399574999998,13854.649574999998,14524.969224999999,14583.33333333333,14583.33333333333,14583.33333333333,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Service Fee Capitalised or Paid",{"$f":"'Financing Assumptions'!$J$35","v":3.0000000000000001E-3},104999.99999999999,{"$f":"$F$262*I246*H249","v":104999.99999999999},0,{"$f":"$F$262*K246*J249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Undrawn Balance",null,{"$f":"$I$246","v":34999999.999999993},{"$f":"($G$263-H251)*H249","v":34999999.999999993},{"$f":"($G$263-I251)*I249","v":30760060.399999991},28308379.219999991,27735079.219999991,26872324.339999992,25663324.339999992,18947524.339999992,16144388.419999994,10929864.559999995,8835070.8199999966,8172715.0999999978,5225108.3599999994,3905619.0199999996,2630241.0199999996,1748841.0199999996,140073.8599999994,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Commitment Fee Capitalised and Paid at Maturity",{"$f":"'Financing Assumptions'!J36/12","v":8.3333333333333339E-4},209182.17836666663,{"$f":"H263*$F$264*H249","v":29166.666666666661},{"$f":"I263*$F$264*I249","v":25633.383666666661},23590.31601666666,23112.56601666666,22393.603616666664,21386.10361666666,15789.603616666662,13453.657016666662,9108.2204666666639,7362.5590166666643,6810.5959166666653,4354.2569666666668,3254.6825166666663,2191.8675166666662,1457.3675166666665,116.72821666666617,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"VAT Capitalised and Paid at Maturity",{"$f":"'Financing Assumptions'!$J$37","v":0.18},87601.396052999975,{"$f":"$F$265*(H261+H262+H264)*H249","v":24149.999999999996},{"$f":"$F$265*(I261+I262+I264)*I249","v":4932.0045299999992},4748.1284414999991,4705.1309414999987,4640.4243254999992,4549.7493254999981,4046.0643254999991,3835.8291314999988,3444.739841999999,3287.6303114999992,3237.9536324999995,3016.8831269999996,2917.9214264999996,2822.2680764999996,2756.1630764999995,2635.5055394999995,2624.9999999999995,2624.9999999999995,2624.9999999999995,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Fees and Interest Paid",null,5404058.6547696674,{"$f":"H260-H255+H261-H254+H262-H253+H264-H256+H265-H257","v":158316.66666666666},{"$f":"I260-I255+I261-I254+I262-I253+I264-I256+I265-I257","v":81797.991696666664},{"$f":"J260-J255+J261-J254+J262-J253+J264-J256+J265-J257","v":109195.52888316665},115602.15638316666,125243.44216716666,138754.01716716663,213803.08216716666,245128.12607316667,303400.43020866666,326809.75025316665,334211.57542416663,367151.08074366656,381896.37411816663,396148.72326816653,405998.36826816655,423976.34128116659,425541.66666666657,425541.66666666657,425541.66666666657,0,0,0,0,0,0,0,0,0]
[]
["Loan Balance Amounts in USD"]
[null,null,null,"Amounts in USD"]
[null,null,null,null,{"$f":"E260","v":"Interest Capitalised and Paid at Maturity"},{"$f":"G270*G255","v":0},{"$f":"SUM(H270:AI270)","v":5758447.1853375621},{"$f":"H260/H$292*1000","v":0},62706.788703875573,98409.62200264899,106240.10158610035,118188.52447435843,135005.84471868703,230809.49460403921,269589.90463293582,342210.15083153918,369900.79875226063,377132.34260767151,416215.83489096566,432216.83272161841,447415.0397402193,457013.7347331543,476431.29320409551,475656.25576719223,472981.94707282452,470322.67429337651,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Managment Fee Capitalised or Paid",{"$f":"G271*G254","v":0},205658.8280477701,{"$f":"H261/H$292*1000","v":0},2239.528167995556,3514.6293572374643,3794.289342360727,4221.0187312270864,4821.6373113816808,8243.1962358585424,9628.2108797477085,12221.791101126399,13210.742812580736,13469.012235988266,14864.851246105918,15436.315454343516,15979.10856215069,16321.919097612654,17015.403328717697,16987.723420256865,16892.212395458017,16797.23836762059,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Service Fee Capitalised or Paid",{"$f":"G272*G253","v":0},133858.52903089969,{"$f":"H262/H$292*1000","v":133858.52903089969},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Undrawn Balance",null,{"$f":"SUM(H273:Z273)","v":312627793.38461691},{"$f":"H263/H$292*1000","v":44619509.676966555},38993775.316069864,35684076.166344725,34764838.438547082,33494028.788274612,31807271.884220146,23351637.161989164,19785079.968090881,13319328.933456946,10706042.201544236,9847741.2166130356,6260613.8988737119,4653319.2431891775,3116160.8707067585,2060278.8607900529,164090.7589399954,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Commitment Fee Capitalised and Paid at Maturity",{"$f":"G274*G256","v":0},{"$f":"SUM(H274:AI274)","v":260523.16115384744},{"$f":"H264/H$292*1000","v":37182.924730805462},32494.812763391557,29736.730138620609,28970.698698789238,27911.690656895516,26506.059903516791,19459.697634990971,16487.566640075733,11099.440777880791,8921.7018346201967,8206.4510138441983,5217.1782490614269,3877.7660359909805,2596.8007255889652,1716.8990506583777,136.74229911666282,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"VAT Capitalised and Paid at Maturity",{"$f":"G275*G257","v":0},108007.29328185311,{"$f":"H265/H$292*1000","v":30787.461677106927},6252.1813676496804,5985.2447092544535,5897.6978474069938,5783.8876898620683,5638.9854986817236,4986.5208967529124,4700.8399535682192,4197.8217382212943,3983.8400364961676,3901.5833849698442,3614.7653091301222,3476.5346682602094,3343.6636717931383,3246.9872666887859,3087.3862130101847,3057.790215646236,3040.5982311824437,3023.5029061717064,0,0,0,0,0,0,0,0,0]
[]
["Part 5: S-Curves for Actual Construction"]
[null,null,null,null,"Gas and Power S-Curve",null,null,{"$f":"'Phase 1 Cash flow '!G7","v":0.12063690940551643},{"$f":"'Phase 1 Cash flow '!H7","v":6.9756474927819639E-2},{"$f":"'Phase 1 Cash flow '!I7","v":1.6311822027413447E-2},{"$f":"'Phase 1 Cash flow '!J7","v":2.4547538907801231E-2},{"$f":"'Phase 1 Cash flow '!K7","v":3.4399080465973939E-2},{"$f":"'Phase 1 Cash flow '!L7","v":0.1910813437497004},{"$f":"'Phase 1 Cash flow '!M7","v":7.9756243233367982E-2},{"$f":"'Phase 1 Cash flow '!N7","v":0.14836627448459969},{"$f":"'Phase 1 Cash flow '!O7","v":5.9602132689725799E-2},{"$f":"'Phase 1 Cash flow '!P7","v":1.8845680487492227E-2},{"$f":"'Phase 1 Cash flow '!Q7","v":8.3866800191321034E-2},{"$f":"'Phase 1 Cash flow '!R7","v":3.7542779140326589E-2},{"$f":"'Phase 1 Cash flow '!S7","v":3.6287700948331607E-2},{"$f":"'Phase 1 Cash flow '!T7","v":2.5078039307451967E-2},{"$f":"'Phase 1 Cash flow '!U7","v":4.5773458219897742E-2},{"$f":"'Phase 1 Cash flow '!V7","v":8.1477218132603082E-3},{"$f":"'Phase 1 Cash flow '!W7","v":0},{"$f":"'Phase 1 Cash flow '!X7","v":0},{"$f":"'Phase 1 Cash flow '!Y7","v":0},{"$f":"'Phase 1 Cash flow '!Z7","v":0},{"$f":"'Phase 1 Cash flow '!AA7","v":0},{"$f":"'Phase 1 Cash flow '!AB7","v":0},{"$f":"'Phase 1 Cash flow '!AC7","v":0},{"$f":"'Phase 1 Cash flow '!AD7","v":0},{"$f":"'Phase 1 Cash flow '!AE7","v":0},{"$f":"'Phase 1 Cash flow '!AF7","v":0},{"$f":"'Phase 1 Cash flow '!AG7","v":0},{"$f":"'Phase 1 Cash flow '!AH7","v":0}]
[null,null,null,null,"Total S-Curve for Supervision",null,null,{"$f":"L214/SUM($L$214:$AD$214)","v":4.3287193774913427E-2},2.4607578782404861E-2,4.4515996124971841E-2,4.3107772969561815E-2,5.4875854409507561E-2,6.3989346138737163E-2,0.10124960003916443,7.7000783352819582E-2,0.13338609945723731,7.9681222168623708E-2,3.709674534071767E-2,3.9735603103737291E-2,3.4925281354857618E-2,3.497948713483693E-2,3.5503616683045469E-2,3.5977388055300291E-2,3.6149628095284117E-2,3.6510155999555524E-2,4.3420647014723472E-2]
[null,null,null,null,"Total S-Curve",null,{"$f":"SUM(H280:Z280)","v":1},{"$f":"H278","v":0.12063690940551643},{"$f":"I278","v":6.9756474927819639E-2},1.6311822027413447E-2,2.4547538907801231E-2,3.4399080465973939E-2,0.1910813437497004,7.9756243233367982E-2,0.14836627448459969,5.9602132689725799E-2,1.8845680487492227E-2,8.3866800191321034E-2,3.7542779140326589E-2,3.6287700948331607E-2,2.5078039307451967E-2,4.5773458219897742E-2,8.1477218132603082E-3,0,0,0]
[]
["Step 3: Calculation of Total Cosntruction in USD and RWF",null,null,null,null,null,null,{"$f":"H230","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,20,20,20,20,20,20,20,20]
[null,null,null,"USD",null,null,null,{"$f":"H231","v":"2016-09-01"},"2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01"]
[null,null,null,null,"Equipment and Civil Funded Pct"]
[null,null,null,null,"Total Prospective Spending in USD",null,{"$f":"CHOOSE($F$6,F217,G217)","v":47909851.28683465},{"$f":"$G285*H280","v":5779696.3893216364},3342022.3400856489,781496.96755069192,1176068.9385305445,1648054.8295286701,9154678.7627366781,3821109.7525072722,7108206.1465388611,2855529.313542949,902893.74955495412,4018045.9250688665,1798668.9655075248,1738538.3559756959,1201485.1337854175,2192999.5761994398,390356.14039980015,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Development Cost",null,null,{"$f":"G21","v":4046136.7380173951}]
[null,null,null,null,"Spending for Civil and Equipment in USD",null,{"$f":"CHOOSE($F$6,F206,G206)","v":38911696},{"$f":"$G$287*H278","v":4694186.7451669956},2714342.7464229399,634720.65993681573,955186.37152853352,1338526.5617715162,7435299.1592598418,3103450.6907988722,5773183.3693972994,2319220.0681742728,733317.39004242932,3263399.4335374259,1460853.2089035297,1412015.9878403912,975829.04180762148,1781122.8911213621,317041.6742901539,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Spending for Supervisory in USD",null,{"$f":"SUM(H288:AA288)","v":8998155.2868346497},{"$f":"H285-H287","v":1085509.6441546408},{"$f":"I285-I287","v":627679.593662709},146776.30761387618,220882.567002011,309528.26775715384,1719379.6034768363,717659.06170840003,1335022.7771415617,536309.24536867626,169576.3595125248,754646.49153144052,337815.75660399511,326522.36813530466,225656.09197779605,411876.68507807772,73314.466109646251,0,0,0,{"$f":"AA285-AA287","v":0},0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total from Financial Model - Check",null,{"$f":"SUM(H290:AA290)","v":47909851.286834657},{"$f":"'Financial Model'!L119","v":5779696.3893216364},{"$f":"'Financial Model'!M119","v":3342022.3400856489},{"$f":"'Financial Model'!N119","v":781496.96755069192},{"$f":"'Financial Model'!O119","v":1176068.9385305445},{"$f":"'Financial Model'!P119","v":1648054.8295286701},{"$f":"'Financial Model'!Q119","v":9154678.7627366781},{"$f":"'Financial Model'!R119","v":3821109.7525072722},{"$f":"'Financial Model'!S119","v":7108206.1465388611},{"$f":"'Financial Model'!T119","v":2855529.313542949},{"$f":"'Financial Model'!U119","v":902893.74955495412},{"$f":"'Financial Model'!V119","v":4018045.9250688665},{"$f":"'Financial Model'!W119","v":1798668.9655075248},{"$f":"'Financial Model'!X119","v":1738538.3559756959},{"$f":"'Financial Model'!Y119","v":1201485.1337854175},{"$f":"'Financial Model'!Z119","v":2192999.5761994398},{"$f":"'Financial Model'!AA119","v":390356.14039979922},{"$f":"'Financial Model'!AB119","v":0},{"$f":"'Financial Model'!AC119","v":0},{"$f":"'Financial Model'!AD119","v":0},{"$f":"'Financial Model'!AE119","v":0},{"$f":"'Financial Model'!AF119","v":0},{"$f":"'Financial Model'!AG119","v":0},{"$f":"'Financial Model'!AH119","v":0},{"$f":"'Financial Model'!AI119","v":0},{"$f":"'Financial Model'!AJ119","v":0},{"$f":"'Financial Model'!AK119","v":0},{"$f":"'Financial Model'!AL119","v":0},{"$f":"'Financial Model'!AM119","v":0}]
[]
[null,null,null,null,"Exchange Rate",null,null,{"$f":"'Financial Model'!L101","v":784.41023340217612},{"$f":"'Financial Model'!M101","v":788.84540290520044},{"$f":"'Financial Model'!N101","v":793.30564950141286},{"$f":"'Financial Model'!O101","v":797.79111498034376},{"$f":"'Financial Model'!P101","v":802.30194193322279},{"$f":"'Financial Model'!Q101","v":806.83827375751082},{"$f":"'Financial Model'!R101","v":811.4002546614588},{"$f":"'Financial Model'!S101","v":815.98802966869243},{"$f":"'Financial Model'!T101","v":820.60174462282157},{"$f":"'Financial Model'!U101","v":825.24154619207729},{"$f":"'Financial Model'!V101","v":829.90758187397455},{"$f":"'Financial Model'!W101","v":834.59999999999991},{"$f":"'Financial Model'!X101","v":839.31894974032832},{"$f":"'Financial Model'!Y101","v":844.06458110856443},{"$f":"'Financial Model'!Z101","v":848.8370449665116},{"$f":"'Financial Model'!AA101","v":853.63649302896772},{"$f":"'Financial Model'!AB101","v":858.46307786854823},{"$f":"'Financial Model'!AC101","v":863.31695292053632},{"$f":"'Financial Model'!AD101","v":868.19827248776073},{"$f":"'Financial Model'!AE101","v":873.10719174550059},{"$f":"'Financial Model'!AF101","v":878.04386674641887},{"$f":"'Financial Model'!AG101","v":883.00845442552259},{"$f":"'Financial Model'!AH101","v":888.00111260515268},{"$f":"'Financial Model'!AI101","v":893.02199999999982},{"$f":"'Financial Model'!AJ101","v":898.07127622215125},{"$f":"'Financial Model'!AK101","v":903.1491017861639},{"$f":"'Financial Model'!AL101","v":908.25563811416725},{"$f":"'Financial Model'!AM101","v":913.39104754099549}]
[]
[null,null,null,"RWF"]
[null,null,null,null,"Total Prospective Spending in RWF",null,{"$f":"SUM(H295:Z295)","v":38929633.042820595},{"$f":"H285*H292/1000","v":4533652.9937414993},{"$f":"I285*I292/1000","v":2636338.9593830449},619965.95942618616,938257.34976403252,1322237.5901432785,7386345.209731007,3100449.4262737846,5800211.1279931348,2343252.3365149521,745105.43392989249,3334606.7775324802,1501169.11861258,1459188.1870207982,1014131.0461567559,1861499.2798739448,333222.24672320875,0,0,0,{"$f":"AA285*AA292/1000","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,"Development Costs - RWF",null,null,{"$f":"F21","v":3173831.0630453443}]
[null,null,null,null,"Total Capital Cost - RWF",null,null,{"$f":"H295+H296","v":7707484.0567868436},{"$f":"I295+I296","v":2636338.9593830449},619965.95942618616,938257.34976403252,1322237.5901432785,7386345.209731007,3100449.4262737846,5800211.1279931348,2343252.3365149521,745105.43392989249,3334606.7775324802,1501169.11861258,1459188.1870207982,1014131.0461567559,1861499.2798739448,333222.24672320875,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Fees and Interest - RWF",null,null,{"$f":"H266","v":158316.66666666666},{"$f":"I266","v":81797.991696666664},109195.52888316665,115602.15638316666,125243.44216716666,138754.01716716663,213803.08216716666,245128.12607316667,303400.43020866666,326809.75025316665,334211.57542416663,367151.08074366656,381896.37411816663,396148.72326816653,405998.36826816655,423976.34128116659,425541.66666666657,425541.66666666657,425541.66666666657,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Requirements",null,null,{"$f":"H297+H298","v":7865800.7234535106},{"$f":"I297+I298","v":2718136.9510797113},729161.48830935278,1053859.5061471991,1447481.0323104451,7525099.2268981738,3314252.5084409514,6045339.2540663015,2646652.7667236188,1071915.1841830593,3668818.3529566471,1868320.1993562465,1841084.5611389647,1410279.7694249223,2267497.6481421115,757198.58800437534,425541.66666666657,425541.66666666657,425541.66666666657,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Loan Amount in RWF",null,{"$f":"'Financing Assumptions'!$I$12","v":35000000},{"$f":"$G$301*H239","v":4239939.5999999996},2451681.1799999997,573300,862754.88,1209000,6715800,2803135.92,5214523.8599999994,2094793.74,662355.72,2947606.74,1319489.3399999999,1275378,881400,1608767.16,140073.86000000002,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Equity Funding",null,{"$f":"SUM(H302:AI302)","v":12507522.760635592},{"$f":"H299-H301","v":3625861.1234535109},{"$f":"I299-I301","v":266455.77107971162},155861.48830935278,191104.62614719907,238481.03231044509,809299.2268981738,511116.58844095143,830815.39406630211,551859.02672361885,409559.46418305929,721211.61295664683,548830.85935624666,565706.56113896472,528879.7694249223,658730.48814211157,617124.72800437536,425541.66666666657,425541.66666666657,425541.66666666657,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Debt Funding Breakdown","Debt","Total"]
[null,null,null,null,"Spending for Civil and Equipment RWF",{"$f":"MIN(G301,G305)","v":31618091.178881466},{"$f":"SUM(H305:Z305)","v":31618091.178881466},{"$f":"H287*H292/1000","v":3682168.1204098444},2141196.7974248123,503527.48538314097,762039.20035577763,1073902.4598384874,5999083.938527883,2518140.6808434851,4710848.5225105649,1903156.0341080674,605163.97680815298,2708319.9325759434,1219228.0881508859,1185131.7759307495,823662.73140692187,1511883.0916216667,270638.34298507922,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Spending for Supervisory RWF",{"$f":"MAX(MIN(G301-F305,G306),0)","v":3381908.8211185336},{"$f":"SUM(H306:Z306)","v":7311541.8639391158},{"$f":"H288*H292/1000","v":851484.87333165505},495142.16195823217,116438.47404304521,176218.14940825483,248335.13030479106,1387261.271203124,582308.74543029943,1089362.6054825687,440096.30240688461,139941.45712173954,626286.84495653666,281941.03046169429,274056.41109004873,190468.31474983413,349616.18825227796,62583.903738129535,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,"PARTICULARS","AMOUNT (Rwf)","TIMING","DISBURSEMENT MODALITY"]
[null,null,null,null,"Total Fees and Other Funded by Loan",{"$f":"MAX(MIN(G301-F305-F306,G307),0)","v":0},{"$f":"SUM(H307:AI307)","v":5404058.6547696674},{"$f":"H266","v":158316.66666666666},81797.991696666664,109195.52888316665,115602.15638316666,125243.44216716666,138754.01716716663,213803.08216716666,245128.12607316667,303400.43020866666,326809.75025316665,334211.57542416663,367151.08074366656,381896.37411816663,396148.72326816653,405998.36826816655,423976.34128116659,425541.66666666657,425541.66666666657,425541.66666666657,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Civil and Equipment Funded by Loan -- RWF",{"$f":"SUM(H309:AI309)","v":31618091.178881466},{"$f":"F305/G305","v":1},{"$f":"$G$309*H305","v":3682168.1204098444},{"$f":"$G$309*I305","v":2141196.7974248123},503527.48538314097,762039.20035577763,1073902.4598384874,5999083.938527883,2518140.6808434851,4710848.5225105649,1903156.0341080674,605163.97680815298,2708319.9325759434,1219228.0881508859,1185131.7759307495,823662.73140692187,1511883.0916216667,270638.34298507922,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Supervisory Costs Funded by Loan -- RWF",{"$f":"SUM(H310:AI310)","v":3381908.8211185331},{"$f":"F306/G306","v":0.46254386339470671},{"$f":"H306*$G$310","v":393849.10293297621},{"$f":"I306*$G$310","v":229024.96852176829},53857.901631654408,81508.623627559835,114865.89058780597,641669.18792014499,269343.33679985546,503877.98817763105,203563.84398100557,64729.062226174101,289685.13685947814,130410.09347923676,126763.11117367909,88099.950158667285,161712.82241953973,28947.800621356862,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fees and Interest Funded by Loan -- RWF",{"$f":"SUM(H311:AI311)","v":0},{"$f":"F307/G307","v":0},{"$f":"$G$311*H307","v":0},{"$f":"$G$311*I307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Other Funding - RWF",{"$f":"SUM(H312:AI312)","v":2.0372681319713593E-9},null,{"$f":"H301-H309-H310-H311","v":163922.37665717897},{"$f":"I301-I309-I310-I311","v":81459.414053419081},15914.612985204622,19207.056016662536,20231.649573706585,75046.873551971978,15651.902356659411,-202.65068819653243,-11926.138089072978,-7537.3190343271053,-50398.329435421329,-30148.841630122799,-36516.887104428577,-30362.681565589155,-64828.754041206499,-159512.28360643607,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Construction Funded by Loan",{"$f":"SUM(F309:F311)","v":35000000},{"$f":"SUM(H313:Z313)","v":35000000},{"$f":"SUM(H309:H312)","v":4239939.5999999996},{"$f":"SUM(I309:I312)","v":2451681.1799999997},573300,862754.88,1209000,6715800,2803135.92,5214523.8599999994,2094793.7400000002,662355.72,2947606.74,1319489.3399999999,1275378,881400,1608767.16,140073.86000000002,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Civil and Equipment Funded by Equity -- RWF",{"$f":"SUM(H315:AI315)","v":0},null,{"$f":"H305-H309","v":0},{"$f":"I305-I309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Supervisory Costs Funded by Equity -- RWF",{"$f":"SUM(H316:AI316)","v":3929633.0428205817},null,{"$f":"H306-H310","v":457635.77039867884},{"$f":"I306-I310","v":266117.19343646389},62580.5724113908,94709.525780694996,133469.23971698509,745592.08328297897,312965.40863044397,585484.61730493768,236532.45842587904,75212.394895565434,336601.70809705852,151530.93698245753,147293.29991636964,102368.36459116684,187903.36583273823,33636.103116772676,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Fees and Interest Funded by Equity -- RWF",5404058.6547696674,null,{"$f":"H307-H311","v":158316.66666666666},{"$f":"I307-I311","v":81797.991696666664},109195.52888316665,115602.15638316666,125243.44216716666,138754.01716716663,213803.08216716666,245128.12607316667,303400.43020866666,326809.75025316665,334211.57542416663,367151.08074366656,381896.37411816663,396148.72326816653,405998.36826816655,423976.34128116659,425541.66666666657,425541.66666666657,425541.66666666657,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Development Funding",3173831.0630453443,null,{"$f":"H296","v":3173831.0630453443},{"$f":"I296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Other Equity Funding",{"$f":"SUM(H319:AI319)","v":-1.7462298274040222E-10},null,{"$f":"H299-H313-H315-H316-H317-H318","v":-163922.37665717863},{"$f":"I299-I313-I315-I316-I317-I318","v":-81459.414053418936},-15914.612985204687,-19207.05601666258,-20231.649573706658,-75046.873551971803,-15651.902356659208,202.65068819775479,11926.138089072949,7537.3190343271708,50398.329435421678,30148.841630122566,36516.88710442849,30362.681565588922,64828.75404120679,159512.28360643605,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Equity Funding",{"$f":"SUM(H320:AI320)","v":12507522.760635592},null,{"$f":"SUM(H315:H319)","v":3625861.1234535109},{"$f":"SUM(I315:I319)","v":266455.77107971162},155861.48830935278,191104.62614719907,238481.03231044509,809299.2268981738,511116.58844095143,830815.39406630211,551859.02672361862,409559.46418305929,721211.61295664683,548830.85935624666,565706.56113896472,528879.7694249223,658730.48814211157,617124.72800437524,425541.66666666657,425541.66666666657,425541.66666666657,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Equipment Funding Gas RWF",null,{"$f":"G199/G206","v":0.34305524552309413},{"$f":"H$309*$G322","v":1263187.0886045091},734548.79305383179,172737.74512573963,261421.54497627361,368407.87202774704,2058017.2134453335,863861.36952845322,1616081.296511967,652887.66054970119,207604.67664565297,{"$f":"R$309*$G322","v":929103.35942493007},418262.59112925484,406565.67236914387,282561.82055102393,518659.42519848549,92843.903200709712,0,0,0,0,{"$f":"AB$309*$G322","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Civil Works Funding Gas RWF",null,{"$f":"G200/$G$206","v":0.16517474784445271},608201.1908095784,353671.64109999308,83170.025430911657,125869.63276635396,177381.56801335968,990897.17684404936,415933.25199518114,778113.21683909523,314353.31804244866,99957.807273832892,447346.06194533664,201385.69202519674,195753.84225180998,136048.28396901151,249724.90842890038,44702.620059600966,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Equipment Funding Power RWF",null,{"$f":"G202/$G$206","v":0.27257906817360761},{"$f":"H$309*$G325","v":1003681.9551198796},583645.42781836819,137251.05276553638,207715.93514473893,292723.33181211998,1635224.7098591863,686392.44031437102,1284078.7005729459,518760.4983661556,164955.03289060103,{"$f":"R$309*$G325","v":738231.32353755843},332336.0561592576,323042.11514613644,224513.21981622721,412107.68430166692,73770.347342922105,0,0,0,0,{"$f":"AB$309*$G325","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Civil Works Funding Power RWF",null,{"$f":"G203/$G$206","v":0.11456221705847276},421837.34345618129,245300.25227148808,57685.22507537037,87300.900278223606,123028.64670364463,687268.35631762899,288483.7792625617,539685.250965441,218029.77467563062,69328.926867064205,310271.13597955357,139677.47287852856,135771.32375707183,94360.628618414339,173204.67890939623,31004.928593402044,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"General Site Construction RWF",null,{"$f":"G205/G206","v":0.10462872140037278},{"$f":"H$309*$G328","v":385260.54241969594},224030.68318113114,52683.436985582935,79731.187190187513,112361.04128161613,627676.48206168495,263469.83974291803,492890.05762111564,199124.78247413135,63317.533131001896,283368.05168856477,127566.27595864818,123998.82240658741,86178.778452244907,158186.39478321763,28316.543788444389,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total Equipment Funding RWF",null,{"$f":"SUM(H330:Z330)","v":19465181.863310423},{"$f":"H322+H325","v":2266869.0437243888},{"$f":"I322+I325","v":1318194.2208722001},309988.79789127602,469137.48012101254,661131.20383986703,3693241.9233045196,1550253.8098428242,2900159.9970849128,1171648.1589158569,372559.709536254,1667334.6829624884,750598.64728851244,729607.7875152803,507075.04036725115,930767.10950015241,166614.25054363182,0,0,0,{"$f":"AA322+AA325","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Civil Works Funding RWF",null,{"$f":"SUM(H331:Z331)","v":12152909.315571031},{"$f":"H323+H326+H328","v":1415299.0766854556},{"$f":"I323+I326+I328","v":823002.57655261236},193538.68749186496,292901.72023476509,412771.25599862047,2305842.0152233634,967886.87100066082,1810688.5254256518,731507.87519221054,232604.26727189901,1040985.249613455,468629.44086237345,455523.98841546924,316587.69103967072,581115.98212151416,104024.0924414474,0,0,0,{"$f":"AA323+AA326+AA328","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Supervisory Funding RWF",null,{"$f":"SUM(H332:Z332)","v":3381908.8211185331},{"$f":"H310","v":393849.10293297621},229024.96852176829,53857.901631654408,81508.623627559835,114865.89058780597,641669.18792014499,269343.33679985546,503877.98817763105,203563.84398100557,64729.062226174101,289685.13685947814,130410.09347923676,126763.11117367909,88099.950158667285,161712.82241953973,28947.800621356862,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total Funded USD",null,{"$f":"SUM(H334:Z334)","v":43104151.875854537},{"$f":"H313/H292*1000","v":5405257.8860558206},3107936.1950653731,722672.27689644613,1081429.5418936282,1506913.9644443584,8323601.1706831632,3454689.475257257,6390441.6123814965,2552753.2127814861,802620.42435492564,3551728.8965406856,1580984.1121495327,1519539.1458688991,1044232.8936992007,1895260.3088422809,164090.7589399961,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Debt Funding Equipment Funding USD",null,{"$f":"SUM(H335:Z335)","v":23955375.261734694},{"$f":"H330/H292*1000","v":2889902.4352250374},1671042.5338317072,390755.81786931917,588045.50628841144,824042.88122101326,4577425.2950405963,1910590.7361215185,3554169.781464118,1427791.4549820863,451455.3481406275,2009060.6705840183,899351.36267494911,869285.49360288971,600753.84243854508,1096520.368684985,195181.73356487212,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Debt Funding Civil Works Funding USD",null,14956320.738265306,{"$f":"H331/H292*1000","v":1804284.3099419582},1043300.2125912328,243964.84206749653,367140.86524012202,514483.68055050308,2857873.864219246,1192859.9546773534,2219013.5879331804,891428.61319218634,281862.04190180183,1254338.7629534074,561501.84622858081,542730.49423750176,375075.19936907635,684602.52243637689,121859.94072528176,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Debt Funding Supervisory Funding USD",null,4162041.5097980034,{"$f":"H310/H292*1000","v":502095.82455950096},290329.34422676906,67890.480378532186,102167.87589765032,143170.40079826518,795288.48443423479,331948.79500282358,617506.59305898845,248066.55032712722,78436.50446933294,349057.10369021329,156254.60517521779,151030.91764209248,104375.84058196109,190511.03315821901,33911.156397076069,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Equity Funding of Equipment and Civil - USD",null,{"$f":"SUM(H339:AI339)","v":0},{"$f":"H315/H292*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]
[null,null,null,null,"Equity Funding of Supervision - USD",null,{"$f":"SUM(H340:AI340)","v":4836113.7770366454},{"$f":"H316/H292*1000","v":583413.81959514006},337350.24943593994,78885.827235343982,118714.69110436067,166357.86695888866,924091.11904260144,385710.26670557651,717516.18408257316,288242.69504154904,91139.855043191841,405589.38784122729,181561.15142877732,175491.45049321215,121280.25139583497,221365.65191985868,39403.309712570182,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity Funding of Interest and Fees - USD",null,6466494.9968519351,{"$f":"H317/H292*1000","v":201828.91543881208},103693.31100291236,137646.2262077615,144902.78747465732,156105.1215523431,171972.52743226718,263498.90937164164,300406.52210632747,369729.2044487677,396017.08343595779,402709.38924247382,439912.62969526317,455007.44888021314,469334.61269975203,478299.54014811409,496670.82504494005,495701.76940309536,492914.75769946497,490143.41556716879,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity Funding of Development - USD",null,4046136.7380173951,{"$f":"H318/H292*1000","v":4046136.7380173951},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Fees in Interest Funding in USD",null,{"$f":"SUM(H344:AI344)","v":0},{"$f":"H311/H292*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]
[]
[null,null,null,null,"Equity Funding in USD",null,{"$f":"SUM(H346:AI346)","v":15318331.145849433},{"$f":"H320/H292*1000","v":4622404.1567220232},{"$f":"I320/I292*1000","v":337779.4560231886},196470.91686200726,239542.18411157359,297245.986636655,1003050.1194857826,629919.18662165687,1018171.0562636929,672505.30521023099,496290.40863598639,869026.41777065513,657597.48305325513,674006.65898700978,626586.85278596869,776038.80750527314,722936.2065047439,495701.76940309536,492914.75769946497,490143.41556716879,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Remaining Funding of Civil and Equip from Equity RWF",null,{"$f":"SUM(H348:Z348)","v":0},{"$f":"H305-H309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Remaining Funding of Civil and Equip from Equity USD",null,{"$f":"SUM(H349:Z349)","v":0},{"$f":"H287-H335-H336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total Supervision Funded by Equity - USD",null,{"$f":"CHOOSE(F6,F219,G219)-CHOOSE(F6,F213,G213)","v":8998155.2868346497},{"$f":"$G$351*H279","v":389504.89151797321},{"$f":"$G$351*I279-I337","v":-68906.529109672614},332671.36550209398,285722.55935208016,350611.05867621378,-219502.41117486462,579110.82887947757,75358.412757594604,952162.28569426516,638547.50604871474,-15254.828478275915,201292.52196823922,163232.1874253072,210375.01651113643,128956.02300007746,289818.96813922602,325279.96716268716,328524.05323055835,390705.72449331515,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Supervision Funded by Equity - RWF",null,{"$f":"SUM(H352:Z352)","v":3929633.0428205817},{"$f":"H306-H310","v":457635.77039867884},266117.19343646389,62580.5724113908,94709.525780694996,133469.23971698509,745592.08328297897,312965.40863044397,585484.61730493768,236532.45842587904,75212.394895565434,336601.70809705852,151530.93698245753,147293.29991636964,102368.36459116684,187903.36583273823,33636.103116772676,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Disbursement Schedule","index":9,"n_rows":26,"n_cols":9,"rows_kept":26,"cut":false,"hidden":false,"merged":[[3,1,3,7]]}
[]
[]
[]
[null,"Loan disbursement schedule to achieve 14 MW ( Net) "]
[]
[null,null,"Month","USD","RWF",780,null,"Total loan disbursement"]
[null,"M0","2016-08-01",{"$f":"'[2]Phase 1 Cash flow '!G5","v":5435820},{"$f":"D7*$F$6","v":4239939600},null,null,{"$f":"SUM(D7:D23)","v":45059344},{"$f":"E7/$H$10","v":0.12114113142857143}]
[null,"M1",{"$f":"EOMONTH(C7,1)","v":"2016-09-30"},{"$f":"'[2]Phase 1 Cash flow '!H5","v":3143181},{"$f":"D8*$F$6","v":2451681180},null,null,{"$f":"SUM(E7:E23)","v":35000000000},{"$f":"E8/$H$10","v":7.004803371428571E-2}]
[null,"M2","2016-10-31",{"$f":"'[2]Phase 1 Cash flow '!I5","v":735000},573300000,null,null,null,1.6379999999999999E-2]
[null,"M3","2016-11-30",{"$f":"'[2]Phase 1 Cash flow '!J5","v":1106096},862754880,null,null,35000000000,2.465013942857143E-2]
[null,"M4","2016-12-31",{"$f":"'[2]Phase 1 Cash flow '!K5","v":1550000},1209000000,null,null,null,3.4542857142857146E-2]
[null,"M5","2017-01-31",{"$f":"'[2]Phase 1 Cash flow '!L5","v":8610000},6715800000,null,null,-146288320,0.19188]
[null,"M6","2017-02-28",{"$f":"'[2]Phase 1 Cash flow '!M5","v":3593764},2803135920,null,null,null,8.0089597714285712E-2]
[null,"M7","2017-03-31",{"$f":"'[2]Phase 1 Cash flow '!N5","v":6685287},5214523860,null,null,null,0.14898639599999999]
[null,"M8","2017-04-30",{"$f":"'[2]Phase 1 Cash flow '!O5","v":2685633},2094793740,null,null,null,5.9851249714285716E-2]
[null,"M9","2017-05-31",{"$f":"'[2]Phase 1 Cash flow '!P5","v":849174},662355720,null,null,null,1.8924449142857142E-2]
[null,"M10","2017-06-30",{"$f":"'[2]Phase 1 Cash flow '!Q5","v":3778983},2947606740,null,null,null,8.4217335428571433E-2]
[null,"M11","2017-07-31",{"$f":"'[2]Phase 1 Cash flow '!R5","v":1691653},1319489340,null,null,null,3.7699695428571427E-2]
[null,"M12","2017-08-31",{"$f":"'[2]Phase 1 Cash flow '!S5","v":1635100},1275378000,null,null,null,3.6439371428571427E-2]
[null,"M13","2017-09-30",{"$f":"'[2]Phase 1 Cash flow '!T5","v":1130000},881400000,null,null,null,2.5182857142857142E-2]
[null,"M14","2017-10-31",{"$f":"'[2]Phase 1 Cash flow '!U5","v":2062522},1608767160,null,null,null,4.5964775999999999E-2]
[null,"M15","2017-11-30",{"$f":"'[2]Phase 1 Cash flow '!V5","v":367131},{"$f":"D22*$F$6+H12","v":140073860},null,null,null,4.0021102857142861E-3]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0]

{"sheet":"Phase 1 Cash flow ","index":10,"n_rows":67,"n_cols":22,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[null,"Area",null,null,"WBS Name","Forecast to\nComplete"]
[null,null,null,null,null,null,"2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01"]
[null,null,null,null,null,null,"Forecast O/S","Forecast O/S","Forecast O/S","Forecast O/S","Forecast O/S","Forecast O/S","Forecast O/S","Forecast O/S","Forecast O/S","Forecast O/S","Forecast O/S","Forecast O/S","Forecast O/S","Forecast O/S","Forecast O/S","Forecast O/S"]
[]
[null,"Lake Kivu 14MW Phase 1",null,null,"Total",{"$f":"(F13+F27+F43+F67)","v":45059344},5435820,3143181,735000,1106096,1550000,8610000,3593764,6685287,2685633,849174,3778983,1691653,1635100,1130000,2062522,367131]
[]
[null,"S-Curve Applied",null,null,null,null,{"$f":"G5/$F$5","v":0.12063690940551643},{"$f":"H5/$F$5","v":6.9756474927819639E-2},1.6311822027413447E-2,2.4547538907801231E-2,3.4399080465973939E-2,0.1910813437497004,7.9756243233367982E-2,0.14836627448459969,5.9602132689725799E-2,1.8845680487492227E-2,8.3866800191321034E-2,3.7542779140326589E-2,3.6287700948331607E-2,2.5078039307451967E-2,4.5773458219897742E-2,8.1477218132603082E-3]
[null,null,null,null,null,{"$f":"F5*780","v":35146288320}]
[null,null,"Project Development",null,"Antares FEED costs",{"$f":"SUMIF($G$3:$BC$3,\"Forecast O/S\",G9:BC9)+SUMIF($G$3:$BC$3,\"Forecast RW\",G9:BC9)","v":3430100},686020,400000,350000,500000,500000,600000,394080]
[null,null,null,null,"ESIA and permitting",{"$f":"SUMIF($G$3:$BC$3,\"Forecast O/S\",G10:BC10)+SUMIF($G$3:$BC$3,\"Forecast RW\",G10:BC10)","v":150000},150000]
[null,null,null,null,"Earthworks and BoP civils design",{"$f":"SUMIF($G$3:$BC$3,\"Forecast O/S\",G11:BC11)+SUMIF($G$3:$BC$3,\"Forecast RW\",G11:BC11)","v":200000},50000,70000,80000]
[null,null,null,null,"Power plant design HAZOP and risk analysis",{"$f":"SUMIF($G$3:$BC$3,\"Forecast O/S\",G12:BC12)+SUMIF($G$3:$BC$3,\"Forecast RW\",G12:BC12)","v":291181},50000,241181]
[null,null,null,"Total",null,{"$f":"SUM(F9:F12)","v":4071281},936020,711181,430000,500000,500000,600000,394080,0,0,0,0,0,0,0,0,0]
[null,null,"Early Works and\nConstruction Services",null,"Bulk earthworks & Site preparation ",{"$f":"SUMIF($G$3:$BC$3,\"Forecast O/S\",G14:BC14)+SUMIF($G$3:$BC$3,\"Forecast RW\",G14:BC14)","v":630480},null,null,null,{"$f":"630480*0.2","v":126096},200000,200000,104384]
[null,null,null,null,"Power plant foundations",477068,95000,null,null,null,null,null,null,20000,80000,200000,82068]
[null,null,null,null,"Fencing and security gatehouse",235000,null,null,50000,30000,50000,50000,55000]
[null,null,null,null,"Construction water, power and lighting",25000,null,null,25000]
[null,null,null,null,"Security system",20000,null,null,20000]
[null,null,null,null,"Fuel storage",20000,null,null,20000]
[null,null,null,null,"First aid station",30000,null,null,30000]
[null,null,null,null,"Local emergency services capacity upgrades",30000,null,null,30000]
[null,null,null,null,"Owner's site office establishment",1579000,{"$f":"1579000*0.2","v":315800},null,100000,250000,300000,250000,363200]
[null,null,null,null,"Ablutions and waste water storage",30000,null,null,30000]
[null,null,null,null,"Communications setup",50000,null,null,null,50000]
[null,null,null,null,"Kitraco and laydown areas",1207100,400000,null,null,150000,300000,250000,107100]
[null,null,null,null,"Common logistics and storage",1814000,null,null,null,null,null,360000,null,360000,240000,300000,554000]
[null,null,null,"Total",null,{"$f":"SUM(F14:F26)","v":6147648},810800,0,305000,606096,850000,1110000,629684,380000,320000,500000,636068,0,0,0,0,0]
[null,null,"Gas Plant",null,"Riser - materials ",{"$f":"SUMIF($G$3:$BC$3,\"Forecast O/S\",G28:BC28)+SUMIF($G$3:$BC$3,\"Forecast RW\",G28:BC28)","v":1089204},200000,null,null,null,null,500000,100000,150000,null,139204]
[null,null,null,null,"Barge - materials ",1100000,200000,null,null,null,null,500000,0,200000,null,200000]
[null,null,null,null,"Train 1 mooring system",1252287,250000,null,null,null,200000,400000,200000,202287]
[null,null,null,null,"Export pipeline Barge 1 to shore",1068600,200000,null,null,null,null,400000,150000,200000,null,null,null,null,118600]
[null,null,null,null,"Onshore Gas Plant ",3645000,730000,null,null,null,null,1500000,400000,300000,null,null,null,500000,215000]
[null,null,null,null,"Process Equipmeent",5867000,1200000,null,null,null,null,3000000,700000,967000]
[null,null,null,null,"Instrument and Shutdown system ",170000,34000,null,null,null,null,null,null,136000]
[null,null,null,null,"Control and Monitoring system ",500000,100000,null,null,null,null,null,null,300000,null,null,null,null,100000]
[null,null,null,null,"Life support untilities ",316500,65000,null,null,null,null,null,null,null,null,null,null,null,251500]
[null,null,null,null,"   Electrical Equipments",350000,70000,null,null,null,null,null,200000,null,null,null,null,null,80000]
[null,null,null,null,"Safety / Fire protectction eqpt",70000,0,null,null,null,null,null,70000]
[null,null,null,null,"Equment aux & spares ",1793375,360000,null,null,null,null,600000,null,null,null,null,null,null,400000,100000,333375]
[null,null,null,null,"Marine Construction vessels / Eqpts",1400000,280000,null,null,null,null,null,700000,null,null,null,null,null,null,420000]
[null,null,null,null,"Offshore pipe line - Fabrication",572025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,572025]
[null,null,null,null,"Riser  - Fabrication",582100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,582100]
[null,null,null,"Total",null,{"$f":"SUM(F28:F42)","v":19776091},3689000,0,0,0,200000,6900000,2520000,2455287,0,339204,0,500000,1165100,520000,1487500,0]
[null,null,"Power Plant",null,"Generating sets CAT CG260-16C",{"$f":"SUMIF($G$3:$BC$3,\"Forecast O/S\",G44:BC44)+SUMIF($G$3:$BC$3,\"Forecast RW\",G44:BC44)","v":5785866},null,1160000,null,null,null,null,null,3500000,1125866]
[null,null,null,null,"Fuel gas auxiliary system",105010,null,20000,null,null,null,null,null,null,85010]
[null,null,null,null,"Lube oil auxiliary system",212468,null,45000,null,null,null,null,null,null,167468]
[null,null,null,null,"Intake and exhaust air systems",806451,null,160000,null,null,null,null,null,null,400000,null,246451]
[null,null,null,null,"Other mechanical auxiliary systems (expand)",21420,null,4000,null,null,null,null,null,null,17420]
[null,null,null,null,"Step-up transformers & Station Transformer",569242,null,120000,null,null,null,null,null,350000,99242]
[null,null,null,null,"Auxiliary transformers",11970,null,2000,null,null,null,null,null,null,0,9970]
[null,null,null,null,"MV switchboard",542787,null,100000,null,null,null,null,null,null,null,null,442787]
[null,null,null,null,"Other electrical auxiliary systems (expand)",443791,null,80000,null,null,null,null,null,null,null,null,363791]
[null,null,null,null,"Control system",460155,null,80000,null,null,null,null,null,null,null,null,380155]
[null,null,null,null,"Buildings",460627,null,90000,null,null,null,null,null,null,370627]
[null,null,null,null,"Fire protection system",163763,null,30000,null,null,null,null,null,null,null,null,133763]
[null,null,null,null,"Other items",909476,null,200000,null,null,null,null,null,null,null,null,709476]
[null,null,null,null,"First fills",37608,null,6000,null,null,null,null,null,null,null,null,31608]
[null,null,null,null,"First year’s recommended spare parts",174824,null,35000,null,null,null,null,null,null,null,null,139824]
[null,null,null,null,"Management",595060,null,100000,null,null,null,null,null,null,100000,null,395060]
[null,null,null,null,"Transport and logistics",984008,null,200000,null,null,null,null,null,null,null,null,300000,484008]
[null,null,null,null,"Installation and commissioning",1350022,null,null,null,null,null,null,null,null,null,null,null,200000,300000,400000,300022,150000]
[null,null,null,null,"Construction plant",247413,null,0,null,null,null,null,null,null,null,null,null,247413,0,0,0,0]
[null,null,null,null,"Construction and commissioning consumables",98564,null,null,null,null,null,null,null,null,null,null,null,10000,20000,30000,25000,13564]
[null,null,null,null,"Training",144024,null,0,null,null,null,null,null,null,null,null,null,50000,0,30000,30000,34024]
[null,null,null,null,"Others",789543,null,null,null,null,null,null,null,null,null,null,null,100000,150000,150000,220000,169543]
[null,null,null,null,"Construction all risks",150232,null,null,null,null,null,null,50000,null,null,null,null,100232]
[null,null,null,"Total",null,{"$f":"SUM(F44:F66)","v":15064324},0,2432000,0,0,0,0,50000,3850000,2365633,9970,3142915,1191653,470000,610000,575022,367131]

{"sheet":"Financing Assumptions","index":11,"n_rows":83,"n_cols":10,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Bridge Financing"]
[null,"Currency Applied",null,null,null,"USD",false,"USD 000's","RWF 000's",{"$f":"IF($G$4,H4,I4)","v":"RWF 000's"}]
[null,"Bridge Financing"]
[]
[null,null,"Financial Close",null,null,"Date",null,{"$f":"'Operating Assumptions'!H4","v":"2016-09-01"},{"$f":"H7","v":"2016-09-01"},{"$f":"IF($G$4,H7,I7)","v":"2016-09-01"}]
[]
[null,null,"USD Currency",null,null,"Switch",null,true,false,{"$f":"IF($G$4,H9,I9)","v":false}]
[null,null,"RWF Currency",null,null,"Switch",null,{"$f":"NOT(H9)","v":false},{"$f":"NOT(I9)","v":true},{"$f":"IF($G$4,H10,I10)","v":true}]
[]
[null,null,"Facility Amount",null,null,"USD 000",null,45000,35000000,{"$f":"IF($G$4,H12,I12)","v":35000000}]
[]
[null,null,"Construction Period Estimated",null,null,"Months",null,{"$f":"'Operating Assumptions'!G9","v":19},{"$f":"H14","v":19},{"$f":"IF($G$4,H14,I14)","v":19}]
[null,null,"Loan Disbursment Period",null,null,null,null,18,{"$f":"H15","v":18},{"$f":"IF($G$4,H15,I15)","v":18}]
[null,null,"Grace Period",null,null,"Months",null,24,24,{"$f":"IF($G$4,H16,I16)","v":24}]
[null,null,"Months Between Disbursment",null,null,"Months",null,6,{"$f":"H17","v":6},{"$f":"IF($G$4,H17,I17)","v":6}]
[]
[null,null,"Maturity",null,null,"Years",null,10,10,{"$f":"IF($G$4,H19,I19)","v":10}]
[null,null,"Maturity",null,null,"Months",null,{"$f":"H19*12+H16","v":144},{"$f":"I19*12+I16","v":144},{"$f":"IF($G$4,H20,I20)","v":144}]
[]
[null,null,"Re-finance",null,null,"Switch",null,{"$f":"'Operating Assumptions'!G2","v":true},{"$f":"H22","v":true},{"$f":"IF($G$4,H22,I22)","v":true}]
[null,null,"Re-finance Date",null,null,"Date",null,{"$f":"EDATE(H7,H14)","v":"2018-04-01"},{"$f":"EDATE(I7,I14)","v":"2018-04-01"},{"$f":"IF($G$4,H23,I23)","v":"2018-04-01"}]
[null,null,"Final Maturity Date",null,null,"Date",null,{"$f":"EDATE(H23,H19*12)","v":"2028-04-01"},{"$f":"EDATE(I23,I19*12)","v":"2028-04-01"},{"$f":"IF($G$4,H24,I24)","v":"2028-04-01"}]
[]
[null,null,"Initial Drawdown",null,null,"USD 000",null,0,{"$f":"H26*790","v":0},{"$f":"IF($G$4,H26,I26)","v":0}]
[null,null,"Subsequent Drawdowns",null,null,"Pro Rata",null,true,true,{"$f":"IF($G$4,H27,I27)","v":true}]
[null,null,"Indlude Development Cost in Percent",null,null,"Include Dev",null,false,false,{"$f":"IF($G$4,H28,I28)","v":false}]
[]
[null,null,"Credit Spread",null,null,"Percent p.a.",null,0.08,0.08,{"$f":"IF($G$4,H30,I30)","v":0.08}]
[null,null,"Base Rate - LIBOR/RWF",null,null,"Percent p.a.",null,0.01,0.06,{"$f":"IF($G$4,H31,I31)","v":0.06}]
[null,null,"Managment Fee",null,null,"Percent p.a.",null,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"IF($G$4,H32,I32)","v":5.0000000000000001E-3}]
[null,null,"Total Rate Including Mgmt Fee",null,null,"Percent p.a.",null,{"$f":"SUM(H30:H32)","v":9.5000000000000001E-2},{"$f":"SUM(I30:I32)","v":0.14500000000000002},{"$f":"IF($G$4,H33,I33)","v":0.14500000000000002}]
[]
[null,null,"Service Commission",null,null,"Percent",null,3.0000000000000001E-3,3.0000000000000001E-3,{"$f":"IF($G$4,H35,I35)","v":3.0000000000000001E-3}]
[null,null,"Commitment Fee",null,null,"Percent p.a.",null,0.01,0.01,{"$f":"IF($G$4,H36,I36)","v":0.01}]
[null,null,"VAT on Management Fee and Service Commission",null,null,"Percent",null,0.18,0.18,{"$f":"IF($G$4,H37,I37)","v":0.18}]
[]
[null,null,"Cash Sweep Percent",null,null,"Percent",null,1,1,{"$f":"IF($G$4,H39,I39)","v":1}]
[]
[null,null,"DSRA Months",null,null,"Month",null,12,12,{"$f":"IF($G$4,H41,I41)","v":12}]
[]
[null,null,"Capitalise Interest During Grace Period",null,null,"Switch",null,false,false,{"$f":"IF($G$4,H43,I43)","v":false}]
[null,null,"Capitalise Management Fee During Grace Period",null,null,"Switch",null,false,false,{"$f":"IF($G$4,H44,I44)","v":false}]
[null,null,"Capitalise Commitment Fee During Grace Period",null,null,"Switch",null,false,false,{"$f":"IF($G$4,H45,I45)","v":false}]
[null,null,"Capitalise Service Fee During Grace Period",null,null,"Switch",null,false,false,{"$f":"IF($G$4,H46,I46)","v":false}]
[null,null,"Capitalise VAT During Grace Period",null,null,"Switch",null,false,false,{"$f":"IF($G$4,H47,I47)","v":false}]
[]
[null,null,null,null,null,"Start","End","Percent","Percent","Percent"]
[null,null,"Perpayment Fee",null,null,0,{"$f":"H16","v":24},0.03,0.03,{"$f":"IF($G$4,H50,I50)","v":0.03}]
[null,null,null,null,null,{"$f":"G50","v":24},{"$f":"H20","v":144},0,0,{"$f":"IF($G$4,H51,I51)","v":0}]
[]
["Re-Financing - Phase 2"]
[]
[null,"Currency Applied",null,null,null,"USD",true]
[null,"Exchange Rate at Re-financing",null,null,null,{"$f":"LOOKUP(J23,'Financial Model'!4:4,'Financial Model'!101:101)","v":873.10719174550059}]
[]
[null,null,"USD Currency",null,null,"Switch",null,true,false,{"$f":"IF($G$55,H58,I58)","v":true}]
[null,null,"RWF Currency",null,null,"Switch",null,{"$f":"NOT(H58)","v":false},{"$f":"NOT(I58)","v":true},{"$f":"IF($G$55,H59,I59)","v":false}]
[]
[null,null,"Facility Amount",null,null,"USD 000",null,117000,{"$f":"H61*F56","v":102153541.43422356},{"$f":"IF($G$55,H61,I61)","v":117000}]
[]
[null,null,"Financial Close",null,null,"Date",null,{"$f":"J23","v":"2018-04-01"},{"$f":"H63","v":"2018-04-01"},{"$f":"IF($G$55,H63,I63)","v":"2018-04-01"}]
[null,null,"Grace Period",null,null,"Months",null,{"$f":"'Operating Assumptions'!$G$13","v":22},{"$f":"'Operating Assumptions'!$G$13","v":22},{"$f":"IF($G$55,H64,I64)","v":22}]
[null,null,"Maturity",null,null,"Months",null,{"$f":"15*12","v":180},{"$f":"15*12","v":180},{"$f":"IF($G$55,H65,I65)","v":180}]
[]
[null,null,"Final Maturity Date",null,null,"Date",null,{"$f":"EDATE(H63,H65+H64)","v":"2035-02-01"},{"$f":"EDATE(I63,I65+I64)","v":"2035-02-01"},{"$f":"IF($G$55,H67,I67)","v":"2035-02-01"}]
[]
[null,null,"Drawdowns after Re-finance",null,null,"Pro Rata",null,true,true,{"$f":"IF($G$4,H69,I69)","v":true}]
[]
[null,null,"Credit Spread",null,null,"Percent",null,0.05,0.04,{"$f":"IF($G$4,H71,I71)","v":0.04}]
[null,null,"Base Rate - LIBOR/RWF",null,null,"Percent",null,2.5000000000000001E-2,7.0000000000000007E-2,{"$f":"IF($G$4,H72,I72)","v":7.0000000000000007E-2}]
[null,null,"Managment Fee",null,null,"Percent",null,5.0000000000000001E-3,5.0000000000000001E-3,{"$f":"IF($G$4,H73,I73)","v":5.0000000000000001E-3}]
[null,null,"Total Rate",null,null,"Percent",null,{"$f":"SUM(H71:H73)","v":8.0000000000000016E-2},{"$f":"SUM(I71:I73)","v":0.11500000000000002},{"$f":"IF($G$4,H74,I74)","v":0.11500000000000002}]
[]
[null,null,"Service Commission",null,null,"Percent",null,3.0000000000000001E-3,3.0000000000000001E-3,{"$f":"IF($G$4,H76,I76)","v":3.0000000000000001E-3}]
[null,null,"DSRA Requirement",null,null,"Months",null,6,6,{"$f":"IF($G$4,H77,I77)","v":6}]
[]
[null,null,"Cash Sweep Percent",null,null,"Percent",null,0,0,{"$f":"IF($G$4,H79,I79)","v":0}]
[]
[null,null,null,null,null,"Start","End","Percent","Percent","Percent"]
[null,null,"Perpayment Fee",null,null,0,{"$f":"H64","v":22},0.03,0.03,{"$f":"IF($G$4,H82,I82)","v":0.03}]
[null,null,null,null,null,{"$f":"G82","v":22},{"$f":"H65","v":180},0,0,{"$f":"IF($G$4,H83,I83)","v":0}]

{"sheet":"Financial Model","index":12,"n_rows":816,"n_cols":134,"rows_kept":816,"cut":false,"hidden":false,"merged":[]}
["Timing",null,null,null,null,null,null,null,"USD IRR",{"$f":"G190","v":0.1989158093929291}]
[null,"Period",null,null,null,null,{"$f":"Scenarios!L19","v":3},null,null,{"$f":"Difference","v":0},null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104,104]
[null,"Months in Year per Column",null,null,null,null,{"$f":"'Operating Assumptions'!G17","v":41},null,null,null,null,{"$f":"IF(L2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(M2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(N2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(O2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(P2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(Q2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(R2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(S2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(T2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(U2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(V2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(W2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(X2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(Y2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(Z2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(AA2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(AB2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(AC2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(AD2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(AE2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(AF2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(AG2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(AH2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(AI2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(AJ2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(AK2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(AL2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(AM2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(AN2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(AO2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(AP2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(AQ2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(AR2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(AS2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(AT2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(AU2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(AV2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(AW2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(AX2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(AY2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(AZ2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":1},{"$f":"IF(BA2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(BB2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(BC2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(BD2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(BE2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(BF2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(BG2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(BH2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(BI2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(BJ2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(BK2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(BL2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(BM2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(BN2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(BO2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(BP2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(BQ2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(BR2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(BS2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(BT2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(BU2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(BV2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(BW2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(BX2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(BY2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(BZ2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(CA2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(CB2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(CC2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(CD2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(CE2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(CF2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(CG2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(CH2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(CI2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(CJ2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(CK2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(CL2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(CM2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(CN2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(CO2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(CP2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(CQ2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(CR2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(CS2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(CT2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(CU2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(CV2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(CW2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(CX2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(CY2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(CZ2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(DA2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(DB2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(DC2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(DD2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(DE2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(DF2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(DG2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(DH2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(DI2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(DJ2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(DK2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(DL2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(DM2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(DN2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(DO2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(DP2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(DQ2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(DR2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(DS2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(DT2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(DU2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(DV2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(DW2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(DX2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(DY2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(DZ2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(EA2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(EB2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(EC2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6},{"$f":"IF(ED2<=$G$3,'Operating Assumptions'!$G$19,'Operating Assumptions'!$G$20)","v":6}]
[null,"Start of Period",null,null,null,{"$f":"'Operating Assumptions'!G2","v":true},null,null,null,null,null,{"$f":"K5+1","v":"2016-09-01"},"2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01",{"$f":"AQ5+1","v":"2019-05-01"},"2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-08-01","2021-02-01","2021-08-01","2022-02-01","2022-08-01","2023-02-01","2023-08-01","2024-02-01","2024-08-01","2025-02-01","2025-08-01","2026-02-01","2026-08-01","2027-02-01","2027-08-01","2028-02-01","2028-08-01","2029-02-01","2029-08-01","2030-02-01","2030-08-01","2031-02-01",{"$f":"BW5+1","v":"2031-08-01"},"2032-02-01","2032-08-01","2033-02-01","2033-08-01","2034-02-01","2034-08-01","2035-02-01","2035-08-01","2036-02-01","2036-08-01","2037-02-01","2037-08-01","2038-02-01","2038-08-01","2039-02-01","2039-08-01","2040-02-01","2040-08-01","2041-02-01","2041-08-01","2042-02-01","2042-08-01","2043-02-01","2043-08-01","2044-02-01","2044-08-01","2045-02-01","2045-08-01","2046-02-01","2046-08-01","2047-02-01",{"$f":"DC5+1","v":"2047-08-01"},"2048-02-01","2048-08-01","2049-02-01","2049-08-01","2050-02-01","2050-08-01","2051-02-01","2051-08-01","2052-02-01","2052-08-01","2053-02-01","2053-08-01","2054-02-01","2054-08-01","2055-02-01","2055-08-01","2056-02-01","2056-08-01","2057-02-01","2057-08-01","2058-02-01","2058-08-01","2059-02-01","2059-08-01","2060-02-01","2060-08-01"]
[null,"End of Period",null,null,null,null,null,null,null,null,{"$f":"'Operating Assumptions'!H4-1","v":"2016-08-31"},{"$f":"EDATE(L4,L3)-1","v":"2016-09-30"},"2016-10-31","2016-11-30","2016-12-31","2017-01-31","2017-02-28","2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30",{"$f":"EDATE(AR4,AR3)-1","v":"2019-05-31"},"2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-07-31","2021-01-31","2021-07-31","2022-01-31","2022-07-31","2023-01-31","2023-07-31","2024-01-31","2024-07-31","2025-01-31","2025-07-31","2026-01-31","2026-07-31","2027-01-31","2027-07-31","2028-01-31","2028-07-31","2029-01-31","2029-07-31","2030-01-31","2030-07-31","2031-01-31","2031-07-31",{"$f":"EDATE(BX4,BX3)-1","v":"2032-01-31"},"2032-07-31","2033-01-31","2033-07-31","2034-01-31","2034-07-31","2035-01-31","2035-07-31","2036-01-31","2036-07-31","2037-01-31","2037-07-31","2038-01-31","2038-07-31","2039-01-31","2039-07-31","2040-01-31","2040-07-31","2041-01-31","2041-07-31","2042-01-31","2042-07-31","2043-01-31","2043-07-31","2044-01-31","2044-07-31","2045-01-31","2045-07-31","2046-01-31","2046-07-31","2047-01-31","2047-07-31",{"$f":"EDATE(DD4,DD3)-1","v":"2048-01-31"},"2048-07-31","2049-01-31","2049-07-31","2050-01-31","2050-07-31","2051-01-31","2051-07-31",{"$f":"EDATE(DL4,DL3)-1","v":"2052-01-31"},{"$f":"EDATE(DM4,DM3)-1","v":"2052-07-31"},{"$f":"EDATE(DN4,DN3)-1","v":"2053-01-31"},{"$f":"EDATE(DO4,DO3)-1","v":"2053-07-31"},{"$f":"EDATE(DP4,DP3)-1","v":"2054-01-31"},{"$f":"EDATE(DQ4,DQ3)-1","v":"2054-07-31"},{"$f":"EDATE(DR4,DR3)-1","v":"2055-01-31"},{"$f":"EDATE(DS4,DS3)-1","v":"2055-07-31"},{"$f":"EDATE(DT4,DT3)-1","v":"2056-01-31"},{"$f":"EDATE(DU4,DU3)-1","v":"2056-07-31"},{"$f":"EDATE(DV4,DV3)-1","v":"2057-01-31"},{"$f":"EDATE(DW4,DW3)-1","v":"2057-07-31"},{"$f":"EDATE(DX4,DX3)-1","v":"2058-01-31"},{"$f":"EDATE(DY4,DY3)-1","v":"2058-07-31"},{"$f":"EDATE(DZ4,DZ3)-1","v":"2059-01-31"},{"$f":"EDATE(EA4,EA3)-1","v":"2059-07-31"},{"$f":"EDATE(EB4,EB3)-1","v":"2060-01-31"},{"$f":"EDATE(EC4,EC3)-1","v":"2060-07-31"},{"$f":"EDATE(ED4,ED3)-1","v":"2061-01-31"}]
[null,"Year",null,null,null,null,null,null,null,"Fiscal Mo End",null,{"$f":"YEAR(L5)","v":2016},{"$f":"IF(MONTH(L5)=$G$12,L6+1,L6)","v":2016},2016,2016,2016,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2019,2019,2019,2019,{"$f":"IF(MONTH(AR5)=$G$12,AR6+1,AR6)","v":2019},2019,2019,2019,2019,2019,2019,2019,2020,2020,2021,2021,2022,2022,2023,2023,2024,2024,2025,2025,2026,2026,2027,2027,2028,2028,2029,2029,2030,2030,2031,2031,{"$f":"IF(MONTH(BX5)=$G$12,BX6+1,BX6)","v":2032},2032,2033,2033,2034,2034,2035,2035,2036,2036,2037,2037,2038,2038,2039,2039,2040,2040,2041,2041,2042,2042,2043,2043,2044,2044,2045,2045,2046,2046,2047,2047,{"$f":"IF(MONTH(DD5)=$G$12,DD6+1,DD6)","v":2048},2048,2049,2049,2050,2050,2051,2051,2052,2052,2053,2053,2054,2054,2055,2055,2056,2056,2057,2057,2058,2058,2059,2059,2060,2060]
[null,"Phase 1 Construction",null,null,null,null,{"$f":"'Operating Assumptions'!H4","v":"2016-09-01"},{"$f":"'Operating Assumptions'!H9","v":"2018-04-01"},null,{"$f":"IF(MONTH(H7)>1,MONTH(H7)-1,12)","v":3},null,{"$f":"AND(L$4>=$G7,L$4<$H7)","v":true},true,true,true,true,true,true,true,true,true,{"$f":"AND(V$4>=$G7,V$4<$H7)","v":true},true,true,true,true,true,true,true,true,false,{"$f":"AND(AF$4>=$G7,AF$4<$H7)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(AP$4>=$G7,AP$4<$H7)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(AZ$4>=$G7,AZ$4<$H7)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(BJ$4>=$G7,BJ$4<$H7)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(BT$4>=$G7,BT$4<$H7)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(CD$4>=$G7,CD$4<$H7)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(CN$4>=$G7,CN$4<$H7)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(CX$4>=$G7,CX$4<$H7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(DN$4>=$G7,DN$4<$H7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Phase 1 Operation",null,null,null,null,{"$f":"H7","v":"2018-04-01"},{"$f":"'Operating Assumptions'!H10","v":"2043-04-01"},null,null,{"$f":"COUNTIF(L8:ED8,TRUE)/2","v":34.5},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Phase 2 Construction",null,null,null,null,{"$f":"'Operating Assumptions'!H12","v":"2018-04-01"},{"$f":"'Operating Assumptions'!H14","v":"2020-02-01"},{"$f":"'Operating Assumptions'!G2","v":true},{"$f":"IF(MONTH(H9)>1,MONTH(H9)-1,12)","v":1},null,{"$f":"IF($I9,AND(L$4>=$G9,L$4<$H9))","v":false},false,false,false,false,false,false,false,false,false,{"$f":"IF($I9,AND(V$4>=$G9,V$4<$H9))","v":false},false,false,false,false,false,false,false,false,true,{"$f":"IF($I9,AND(AF$4>=$G9,AF$4<$H9))","v":true},true,true,true,true,true,true,true,true,true,{"$f":"IF($I9,AND(AP$4>=$G9,AP$4<$H9))","v":true},true,true,true,true,true,true,true,true,true,{"$f":"IF($I9,AND(AZ$4>=$G9,AZ$4<$H9))","v":true},false,false,false,false,false,false,false,false,false,{"$f":"IF($I9,AND(BJ$4>=$G9,BJ$4<$H9))","v":false},false,false,false,false,false,false,false,false,false,{"$f":"IF($I9,AND(BT$4>=$G9,BT$4<$H9))","v":false},false,false,false,false,false,false,false,false,false,{"$f":"IF($I9,AND(CD$4>=$G9,CD$4<$H9))","v":false},false,false,false,false,false,false,false,false,false,{"$f":"IF($I9,AND(CN$4>=$G9,CN$4<$H9))","v":false},false,false,false,false,false,false,false,false,false,{"$f":"IF($I9,AND(CX$4>=$G9,CX$4<$H9))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF($I9,AND(DN$4>=$G9,DN$4<$H9))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Phase 2 Operation",null,null,null,null,{"$f":"H9","v":"2020-02-01"},{"$f":"'Operating Assumptions'!H15","v":"2045-02-01"},{"$f":"I9","v":true},null,null,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Final Month of Fiscal Year",null,null,null,null,{"$f":"IF(F4,J9,J7)","v":1},null,null,null,null,{"$f":"MONTH(L5)=$G$11","v":false},{"$f":"MONTH(M5)=$G$11","v":false},false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,{"$f":"MONTH(BY5)=$G$11","v":false},true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true,false,true]
[null,"Start Month of New Year for Test",null,null,null,null,{"$f":"G11","v":1}]
[]
["Capacity, Generation and Gas Usage"]
[null,"Phase 1 Gross Capacity",null,null,null,"MW",{"$f":"'Operating Assumptions'!G30","v":18.765000000000001},null,null,null,null,{"$f":"$G$15*L8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,{"$f":"$G$15*AR8","v":18.765000000000001},18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,{"$f":"$G$15*BX8","v":18.765000000000001},18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,0,0,0,0,0,0,0,0,{"$f":"$G$15*DD8","v":0},0,0,0,0,0,0,0,{"$f":"$G$15*DL8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Phase 2 Gross Capacity",null,null,null,"MW",{"$f":"'Operating Assumptions'!G31","v":48.789000000000001},null,null,null,null,{"$f":"$G$16*L10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$16*AR10","v":0},0,0,0,0,0,0,0,0,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,{"$f":"$G$16*BX10","v":48.789000000000001},48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,48.789000000000001,0,0,0,0,0,{"$f":"$G$16*DD10","v":0},0,0,0,0,0,0,0,{"$f":"$G$16*DL10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Capacity",null,null,null,{"$f":"G15+G16","v":67.554000000000002},null,null,null,null,{"$f":"SUM(L15:L16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,{"$f":"SUM(AR15:AR16)","v":18.765000000000001},18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,18.765000000000001,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,{"$f":"SUM(BX15:BX16)","v":67.554000000000002},67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,67.554000000000002,48.789000000000001,48.789000000000001,48.789000000000001,0,0,0,0,0,{"$f":"SUM(DD15:DD16)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(DL15:DL16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Days in Period",null,null,null,"Days",null,null,null,null,null,{"$f":"L5-L4+1","v":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,{"$f":"AR5-AR4+1","v":31},30,31,31,30,31,30,31,31,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,{"$f":"BX5-BX4+1","v":184},182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,{"$f":"DD5-DD4+1","v":184},182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184]
[null,"Hours in Period",null,null,null,"Hours",null,null,null,null,null,{"$f":"L19*24","v":720},{"$f":"M19*24","v":744},720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,{"$f":"BY19*24","v":4368},4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,{"$f":"DL19*24","v":4416},4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416]
[]
[null,null,"Total MWh including On-site for Methane w/o Av",null,null,"MWh",null,null,null,null,null,{"$f":"L$20*L15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13510.800000000001,13961.16,13510.800000000001,13961.16,13961.16,13510.800000000001,13961.16,13510.800000000001,13961.16,13961.16,12610.08,13961.16,13510.800000000001,{"$f":"AR$20*AR15","v":13961.16},13510.800000000001,13961.16,13961.16,13510.800000000001,13961.16,13510.800000000001,13961.16,13961.16,81965.52,82866.240000000005,81515.16,82866.240000000005,81515.16,82866.240000000005,81515.16,82866.240000000005,81965.52,82866.240000000005,81515.16,82866.240000000005,81515.16,82866.240000000005,81515.16,82866.240000000005,81965.52,82866.240000000005,81515.16,82866.240000000005,81515.16,82866.240000000005,81515.16,{"$f":"BX$20*BX15","v":82866.240000000005},81965.52,82866.240000000005,81515.16,82866.240000000005,81515.16,82866.240000000005,81515.16,82866.240000000005,81965.52,82866.240000000005,81515.16,82866.240000000005,81515.16,82866.240000000005,81515.16,82866.240000000005,81965.52,82866.240000000005,81515.16,82866.240000000005,81515.16,82866.240000000005,81515.16,0,0,0,0,0,0,0,0,{"$f":"DD$20*DD15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total MWh including On-site for Methane w/o Av",null,null,"MWh",null,null,null,null,null,{"$f":"L$20*L16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR$20*AR16","v":0},0,0,0,0,0,0,0,0,213110.35200000001,215452.22400000002,211939.416,215452.22400000002,211939.416,215452.22400000002,211939.416,215452.22400000002,213110.35200000001,215452.22400000002,211939.416,215452.22400000002,211939.416,215452.22400000002,211939.416,215452.22400000002,213110.35200000001,215452.22400000002,211939.416,215452.22400000002,211939.416,215452.22400000002,211939.416,{"$f":"BX$20*BX16","v":215452.22400000002},213110.35200000001,215452.22400000002,211939.416,215452.22400000002,211939.416,215452.22400000002,211939.416,215452.22400000002,213110.35200000001,215452.22400000002,211939.416,215452.22400000002,211939.416,215452.22400000002,211939.416,215452.22400000002,213110.35200000001,215452.22400000002,211939.416,215452.22400000002,211939.416,215452.22400000002,211939.416,215452.22400000002,213110.35200000001,215452.22400000002,0,0,0,0,0,{"$f":"DD$20*DD16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total MWh for Methane Requirement",null,"MWh",null,null,null,null,null,{"$f":"SUM(L22:L23)","v":0},{"$f":"SUM(M22:M23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13510.800000000001,13961.16,13510.800000000001,13961.16,13961.16,13510.800000000001,13961.16,13510.800000000001,13961.16,13961.16,12610.08,13961.16,13510.800000000001,13961.16,13510.800000000001,13961.16,13961.16,13510.800000000001,13961.16,13510.800000000001,13961.16,13961.16,295075.87200000003,298318.46400000004,293454.576,298318.46400000004,293454.576,298318.46400000004,293454.576,298318.46400000004,295075.87200000003,298318.46400000004,293454.576,298318.46400000004,293454.576,298318.46400000004,293454.576,298318.46400000004,295075.87200000003,298318.46400000004,293454.576,298318.46400000004,293454.576,298318.46400000004,293454.576,298318.46400000004,{"$f":"SUM(BY22:BY23)","v":295075.87200000003},298318.46400000004,293454.576,298318.46400000004,293454.576,298318.46400000004,293454.576,298318.46400000004,295075.87200000003,298318.46400000004,293454.576,298318.46400000004,293454.576,298318.46400000004,293454.576,298318.46400000004,295075.87200000003,298318.46400000004,293454.576,298318.46400000004,293454.576,298318.46400000004,293454.576,215452.22400000002,213110.35200000001,215452.22400000002,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL22:DL23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Heat Rate",null,null,null,"MJ/MWH",{"$f":"'Operating Assumptions'!G48","v":8300},null,null,null,null,{"$f":"$G$26","v":8300},{"$f":"$G$26","v":8300},8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,{"$f":"$G$26","v":8300},8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300,8300]
[]
[null,"Required MJ - Phase 1",null,null,null,"MJ",null,null,null,null,null,{"$f":"L22*L$26","v":0},{"$f":"M22*M$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,112139640.00000001,115877628,112139640.00000001,115877628,115877628,112139640.00000001,115877628,112139640.00000001,115877628,115877628,104663664,115877628,112139640.00000001,115877628,112139640.00000001,115877628,115877628,112139640.00000001,115877628,112139640.00000001,115877628,115877628,680313816,687789792,676575828,687789792,676575828,687789792,676575828,687789792,680313816,687789792,676575828,687789792,676575828,687789792,676575828,687789792,680313816,687789792,676575828,687789792,676575828,687789792,676575828,687789792,{"$f":"BY22*BY$26","v":680313816},687789792,676575828,687789792,676575828,687789792,676575828,687789792,680313816,687789792,676575828,687789792,676575828,687789792,676575828,687789792,680313816,687789792,676575828,687789792,676575828,687789792,676575828,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Required MJ - Phase 2",null,null,null,"MJ",null,null,null,null,null,{"$f":"L23*L$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1768815921.6000001,1788253459.2,1759097152.8,1788253459.2,1759097152.8,1788253459.2,1759097152.8,1788253459.2,1768815921.6000001,1788253459.2,1759097152.8,1788253459.2,1759097152.8,1788253459.2,1759097152.8,1788253459.2,1768815921.6000001,1788253459.2,1759097152.8,1788253459.2,1759097152.8,1788253459.2,1759097152.8,1788253459.2,1768815921.6000001,1788253459.2,1759097152.8,1788253459.2,1759097152.8,1788253459.2,1759097152.8,1788253459.2,1768815921.6000001,1788253459.2,1759097152.8,1788253459.2,1759097152.8,1788253459.2,1759097152.8,1788253459.2,1768815921.6000001,1788253459.2,1759097152.8,1788253459.2,1759097152.8,1788253459.2,1759097152.8,1788253459.2,1768815921.6000001,1788253459.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Required MJ - Total",null,null,"MJ",null,null,null,null,null,{"$f":"SUM(L28:L29)","v":0},{"$f":"SUM(M28:M29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,112139640.00000001,115877628,112139640.00000001,115877628,115877628,112139640.00000001,115877628,112139640.00000001,115877628,115877628,104663664,115877628,112139640.00000001,115877628,112139640.00000001,115877628,115877628,112139640.00000001,115877628,112139640.00000001,115877628,115877628,2449129737.6000004,2476043251.1999998,2435672980.8000002,2476043251.1999998,2435672980.8000002,2476043251.1999998,2435672980.8000002,2476043251.1999998,2449129737.6000004,2476043251.1999998,2435672980.8000002,2476043251.1999998,2435672980.8000002,2476043251.1999998,2435672980.8000002,2476043251.1999998,2449129737.6000004,2476043251.1999998,2435672980.8000002,2476043251.1999998,2435672980.8000002,2476043251.1999998,2435672980.8000002,2476043251.1999998,{"$f":"SUM(BY28:BY29)","v":2449129737.6000004},2476043251.1999998,2435672980.8000002,2476043251.1999998,2435672980.8000002,2476043251.1999998,2435672980.8000002,2476043251.1999998,2449129737.6000004,2476043251.1999998,2435672980.8000002,2476043251.1999998,2435672980.8000002,2476043251.1999998,2435672980.8000002,2476043251.1999998,2449129737.6000004,2476043251.1999998,2435672980.8000002,2476043251.1999998,2435672980.8000002,2476043251.1999998,2435672980.8000002,1788253459.2,1768815921.6000001,1788253459.2,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DL28:DL29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Heat Content of Methane",null,null,null,{"$f":"'Operating Assumptions'!F56","v":"MJ/m3"},{"$f":"'Operating Assumptions'!G56","v":26},null,null,null,null,{"$f":"$G$32","v":26},{"$f":"$G$32","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"$G$32","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[]
[null,"Required Gas Input to Plant per period - Phase 1",null,null,null,"m3",null,null,null,null,null,{"$f":"L28/L$32","v":0},{"$f":"M28/M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4313063.0769230779,4456831.846153846,4313063.0769230779,4456831.846153846,4456831.846153846,4313063.0769230779,4456831.846153846,4313063.0769230779,4456831.846153846,4456831.846153846,4025525.5384615385,4456831.846153846,4313063.0769230779,4456831.846153846,4313063.0769230779,4456831.846153846,4456831.846153846,4313063.0769230779,4456831.846153846,4313063.0769230779,4456831.846153846,4456831.846153846,26165916,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,26165916,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,26165916,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,{"$f":"BY28/BY$32","v":26165916},26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,26165916,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,26165916,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Required Gas Input to Plant per period  - Phase 2",null,null,null,"m3",null,null,null,null,null,{"$f":"L29/L$32","v":0},{"$f":"M29/M$32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,68031381.600000009,68778979.200000003,67657582.799999997,68778979.200000003,67657582.799999997,68778979.200000003,67657582.799999997,68778979.200000003,68031381.600000009,68778979.200000003,67657582.799999997,68778979.200000003,67657582.799999997,68778979.200000003,67657582.799999997,68778979.200000003,68031381.600000009,68778979.200000003,67657582.799999997,68778979.200000003,67657582.799999997,68778979.200000003,67657582.799999997,68778979.200000003,{"$f":"BY29/BY$32","v":68031381.600000009},68778979.200000003,67657582.799999997,68778979.200000003,67657582.799999997,68778979.200000003,67657582.799999997,68778979.200000003,68031381.600000009,68778979.200000003,67657582.799999997,68778979.200000003,67657582.799999997,68778979.200000003,67657582.799999997,68778979.200000003,68031381.600000009,68778979.200000003,67657582.799999997,68778979.200000003,67657582.799999997,68778979.200000003,67657582.799999997,68778979.200000003,68031381.600000009,68778979.200000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Required Gas Input to Plant - Total",null,null,"m3",null,null,null,null,null,{"$f":"SUM(L34:L35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4313063.0769230779,4456831.846153846,4313063.0769230779,4456831.846153846,4456831.846153846,4313063.0769230779,4456831.846153846,4313063.0769230779,4456831.846153846,4456831.846153846,4025525.5384615385,4456831.846153846,4313063.0769230779,{"$f":"SUM(AR34:AR35)","v":4456831.846153846},4313063.0769230779,4456831.846153846,4456831.846153846,4313063.0769230779,4456831.846153846,4313063.0769230779,4456831.846153846,4456831.846153846,94197297.600000009,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,95232432.738461539,94197297.600000009,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,95232432.738461539,94197297.600000009,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,{"$f":"SUM(BX34:BX35)","v":95232432.738461539},94197297.600000009,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,95232432.738461539,94197297.600000009,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,95232432.738461539,94197297.600000009,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,68778979.200000003,68031381.600000009,68778979.200000003,0,0,0,0,0,{"$f":"SUM(DD34:DD35)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(DL34:DL35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Number of Barges - Phase 1",null,null,null,"#",{"$f":"'Operating Assumptions'!G60","v":1},null,null,null,null,{"$f":"$G$38*L8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$G$38*AR8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$G$38*BX8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,{"$f":"$G$38*DD8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Number of Barges - Phase 2",null,null,null,"#",{"$f":"'Operating Assumptions'!G61","v":3},null,null,null,null,{"$f":"$G$39*L10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$39*AR10","v":0},0,0,0,0,0,0,0,0,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"$G$39*BX10","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,0,0,0,0,0,{"$f":"$G$39*DD10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Barges",null,null,"#",null,null,null,null,null,{"$f":"SUM(L38:L39)","v":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,{"$f":"SUM(AR38:AR39)","v":1},1,1,1,1,1,1,1,1,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"SUM(BX38:BX39)","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,3,3,3,0,0,0,0,0,{"$f":"SUM(DD38:DD39)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(DL38:DL39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Required Capacity of Barge",null,null,null,"m3/period"]
[null,null,"Capacity of Barges per period - Phase 1",null,null,"m3/period",null,null,null,null,null,{"$f":"IF(L38,L34/L38)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,4313063.0769230779,4456831.846153846,4313063.0769230779,4456831.846153846,4456831.846153846,4313063.0769230779,4456831.846153846,4313063.0769230779,4456831.846153846,4456831.846153846,4025525.5384615385,4456831.846153846,4313063.0769230779,{"$f":"IF(AR38,AR34/AR38)","v":4456831.846153846},4313063.0769230779,4456831.846153846,4456831.846153846,4313063.0769230779,4456831.846153846,4313063.0769230779,4456831.846153846,4456831.846153846,26165916,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,26165916,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,26165916,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,{"$f":"IF(BX38,BX34/BX38)","v":26453453.53846154},26165916,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,26165916,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,26165916,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,false,false,false,false,false,false,false,false,{"$f":"IF(DD38,DD34/DD38)","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]
[null,null,"Capacity of Barges per period - Phase 2",null,null,"m3/period",null,null,null,null,null,{"$f":"IF(L39,L35/L39)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AR39,AR35/AR39)","v":false},false,false,false,false,false,false,false,false,22677127.200000003,22926326.400000002,22552527.599999998,22926326.400000002,22552527.599999998,22926326.400000002,22552527.599999998,22926326.400000002,22677127.200000003,22926326.400000002,22552527.599999998,22926326.400000002,22552527.599999998,22926326.400000002,22552527.599999998,22926326.400000002,22677127.200000003,22926326.400000002,22552527.599999998,22926326.400000002,22552527.599999998,22926326.400000002,22552527.599999998,{"$f":"IF(BX39,BX35/BX39)","v":22926326.400000002},22677127.200000003,22926326.400000002,22552527.599999998,22926326.400000002,22552527.599999998,22926326.400000002,22552527.599999998,22926326.400000002,22677127.200000003,22926326.400000002,22552527.599999998,22926326.400000002,22552527.599999998,22926326.400000002,22552527.599999998,22926326.400000002,22677127.200000003,22926326.400000002,22552527.599999998,22926326.400000002,22552527.599999998,22926326.400000002,22552527.599999998,22926326.400000002,22677127.200000003,22926326.400000002,false,false,false,false,false,{"$f":"IF(DD39,DD35/DD39)","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]
[null,null,null,"Total Required Capacity of Barges",null,null,null,null,null,null,null,{"$f":"IF(L40,L36/L40)","v":false},{"$f":"IF(M40,M36/M40)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,4313063.0769230779,4456831.846153846,4313063.0769230779,4456831.846153846,4456831.846153846,4313063.0769230779,4456831.846153846,4313063.0769230779,4456831.846153846,4456831.846153846,4025525.5384615385,4456831.846153846,4313063.0769230779,4456831.846153846,4313063.0769230779,4456831.846153846,4456831.846153846,4313063.0769230779,4456831.846153846,4313063.0769230779,4456831.846153846,4456831.846153846,23549324.400000002,23808108.184615385,23419932.507692307,23808108.184615385,23419932.507692307,23808108.184615385,23419932.507692307,23808108.184615385,23549324.400000002,23808108.184615385,23419932.507692307,23808108.184615385,23419932.507692307,23808108.184615385,23419932.507692307,23808108.184615385,23549324.400000002,23808108.184615385,23419932.507692307,23808108.184615385,23419932.507692307,23808108.184615385,23419932.507692307,23808108.184615385,{"$f":"IF(BY40,BY36/BY40)","v":23549324.400000002},23808108.184615385,23419932.507692307,23808108.184615385,23419932.507692307,23808108.184615385,23419932.507692307,23808108.184615385,23549324.400000002,23808108.184615385,23419932.507692307,23808108.184615385,23419932.507692307,23808108.184615385,23419932.507692307,23808108.184615385,23549324.400000002,23808108.184615385,23419932.507692307,23808108.184615385,23419932.507692307,23808108.184615385,23419932.507692307,22926326.400000002,22677127.200000003,22926326.400000002,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Hours in Period",null,null,null,"Hours",null,null,null,null,null,{"$f":"(L5-L4+1)*24","v":720},744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,{"$f":"(AR5-AR4+1)*24","v":744},720,744,744,720,744,720,744,744,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,{"$f":"(BX5-BX4+1)*24","v":4416},4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,{"$f":"(DD5-DD4+1)*24","v":4416},4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416]
[]
[null,"Required Capacity of Barge",null,null,null,"m3/hour"]
[null,null,"Capacity of Barges per period - Phase 1",null,null,"m3/hour",null,null,null,null,null,{"$f":"IF(L$47,L43/L$47)","v":0},{"$f":"IF(M$47,M43/M$47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5990.3653846153857,5990.3653846153848,5990.3653846153857,5990.3653846153848,5990.3653846153848,5990.3653846153857,5990.3653846153848,5990.3653846153857,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153857,5990.3653846153848,5990.3653846153857,5990.3653846153848,5990.3653846153848,5990.3653846153857,5990.3653846153848,5990.3653846153857,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,{"$f":"IF(BY$47,BY43/BY$47)","v":5990.3653846153848},5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capacity of Barges per period - Phase 2",null,null,"m3/hour",null,null,null,null,null,{"$f":"IF(L$47,L44/L$47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5191.6500000000005,5191.6500000000005,5191.6499999999996,5191.6500000000005,5191.6499999999996,5191.6500000000005,5191.6499999999996,5191.6500000000005,5191.6500000000005,5191.6500000000005,5191.6499999999996,5191.6500000000005,5191.6499999999996,5191.6500000000005,5191.6499999999996,5191.6500000000005,5191.6500000000005,5191.6500000000005,5191.6499999999996,5191.6500000000005,5191.6499999999996,5191.6500000000005,5191.6499999999996,5191.6500000000005,5191.6500000000005,5191.6500000000005,5191.6499999999996,5191.6500000000005,5191.6499999999996,5191.6500000000005,5191.6499999999996,5191.6500000000005,5191.6500000000005,5191.6500000000005,5191.6499999999996,5191.6500000000005,5191.6499999999996,5191.6500000000005,5191.6499999999996,5191.6500000000005,5191.6500000000005,5191.6500000000005,5191.6499999999996,5191.6500000000005,5191.6499999999996,5191.6500000000005,5191.6499999999996,5191.6500000000005,5191.6500000000005,5191.6500000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capacity of Barges per period - Total",null,null,"m3/hour",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5990.3653846153857,5990.3653846153848,5990.3653846153857,5990.3653846153848,5990.3653846153848,5990.3653846153857,5990.3653846153848,5990.3653846153857,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153848,5990.3653846153857,5990.3653846153848,5990.3653846153857,5990.3653846153848,5990.3653846153848,5990.3653846153857,5990.3653846153848,5990.3653846153857,5990.3653846153848,5990.3653846153848,5391.3288461538468,5391.3288461538459,5391.3288461538459,5391.3288461538459,5391.3288461538459,5391.3288461538459,5391.3288461538459,5391.3288461538459,5391.3288461538468,5391.3288461538459,5391.3288461538459,5391.3288461538459,5391.3288461538459,5391.3288461538459,5391.3288461538459,5391.3288461538459,5391.3288461538468,5391.3288461538459,5391.3288461538459,5391.3288461538459,5391.3288461538459,5391.3288461538459,5391.3288461538459,5391.3288461538459,5391.3288461538468,5391.3288461538459,5391.3288461538459,5391.3288461538459,5391.3288461538459,5391.3288461538459,5391.3288461538459,5391.3288461538459,5391.3288461538468,5391.3288461538459,5391.3288461538459,5391.3288461538459,5391.3288461538459,5391.3288461538459,5391.3288461538459,5391.3288461538459,5391.3288461538468,5391.3288461538459,5391.3288461538459,5391.3288461538459,5391.3288461538459,5391.3288461538459,5391.3288461538459,5191.6500000000005,5191.6500000000005,5191.6500000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Actual Barge Capacity"]
[null,null,"Capacity of Barges per period - Phase 1",null,null,"m3/hour",{"$f":"'Operating Assumptions'!G63","v":7200},null,null,null,null,{"$f":"$G$55*L8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,{"$f":"$G$55*AR8","v":7200},7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,{"$f":"$G$55*BX8","v":7200},7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,0,0,0,0,0,0,0,0,{"$f":"$G$55*DD8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capacity of Barges per period - Phase 2",null,null,"m3/hour",{"$f":"'Operating Assumptions'!G64","v":7200},null,null,null,null,{"$f":"$G$56*L10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$56*AR10","v":0},0,0,0,0,0,0,0,0,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,{"$f":"$G$56*BX10","v":7200},7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,7200,0,0,0,0,0,{"$f":"$G$56*DD10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Percent loss in Energy from Insufficient Capacity"]
[null,null,"Phase 1 Loss Percent",null,null,"%",null,null,null,null,null,{"$f":"IF(L8,MAX(IF(L55,(L50-L55)/L55),0))","v":false},{"$f":"IF(M8,MAX(IF(M55,(M50-M55)/M55),0))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BY8,MAX(IF(BY55,(BY50-BY55)/BY55),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,false,false,false,false,false,false,false,false,false,false,false,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,"Phase 2 Loss Percent",null,null,"%",null,null,null,null,null,{"$f":"IF(L10,MAX(IF(L56,(L51-L56)/L56),0))","v":false},{"$f":"IF(M10,MAX(IF(M56,(M51-M56)/M56),0))","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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BY10,MAX(IF(BY56,(BY51-BY56)/BY56),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Electricity Availability",null,null,"%",{"$f":"'Operating Assumptions'!G45","v":0.95},null,null,null,null,{"$f":"1-$G$62","v":5.0000000000000044E-2},{"$f":"1-$G$62","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"1-$G$62","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2]
[]
[null,null,"Loss to Availability of Barges",null,null,"%",{"$f":"Scenarios!I19","v":0.98},null,null,null,null,{"$f":"1-$G$64","v":2.0000000000000018E-2},{"$f":"1-$G$64","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"1-$G$64","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[]
[null,null,"Net Availability - Phase 1",null,null,"%",null,null,null,null,null,{"$f":"IF(L8,1-L59-L62-L64)","v":false},{"$f":"IF(M8,1-M59-M62-M64)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,{"$f":"IF(BY8,1-BY59-BY62-BY64)","v":0.92999999999999994},0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,false,false,false,false,false,false,false,false,false,false,false,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,"Net Availability - Phase 2",null,null,"%",null,null,null,null,null,{"$f":"IF(L10,1-L60-L62-L64)","v":false},{"$f":"IF(M10,1-M60-M62-M64)","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,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,{"$f":"IF(BY10,1-BY60-BY62-BY64)","v":0.92999999999999994},0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,0.92999999999999994,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Phase 1 Electricity Use at Site",null,null,null,"%",{"$f":"'Operating Assumptions'!G37","v":0.22382094324540369},null,null,null,null,{"$f":"$G$69*L15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,{"$f":"$G$69*AR15","v":4.2},4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,{"$f":"$G$69*BX15","v":4.2},4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,0,0,0,0,0,0,0,0,{"$f":"$G$69*DD15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Phase 2 Electricity Use at Site",null,null,null,"%",{"$f":"'Operating Assumptions'!G38","v":0.17421959868003034},null,null,null,null,{"$f":"$G$70*L16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$70*AR16","v":0},0,0,0,0,0,0,0,0,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,{"$f":"$G$70*BX16","v":8.5},8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,8.5,0,0,0,0,0,{"$f":"$G$70*DD16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Electricity Use at Site",null,null,null,null,null,null,null,null,{"$f":"SUM(L69:L70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,{"$f":"SUM(AR69:AR70)","v":4.2},4.2,4.2,4.2,4.2,4.2,4.2,4.2,4.2,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,{"$f":"SUM(BX69:BX70)","v":12.7},12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,12.7,8.5,8.5,8.5,0,0,0,0,0,{"$f":"SUM(DD69:DD70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Phase 1 Net Capacity",null,null,null,"MW",null,null,null,null,null,{"$f":"L15-L69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,{"$f":"AR15-AR69","v":14.565000000000001},14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,{"$f":"BX15-BX69","v":14.565000000000001},14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,0,0,0,0,0,0,0,0,{"$f":"DD15-DD69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Phase 2 Net Capacity",null,null,null,"MW",null,null,null,null,null,{"$f":"L16-L70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR16-AR70","v":0},0,0,0,0,0,0,0,0,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,{"$f":"BX16-BX70","v":40.289000000000001},40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,40.289000000000001,0,0,0,0,0,{"$f":"DD16-DD70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Net Capacity",null,null,"MW",null,null,null,null,null,{"$f":"SUM(L73:L74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,{"$f":"SUM(AR73:AR74)","v":14.565000000000001},14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,14.565000000000001,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,{"$f":"SUM(BX73:BX74)","v":54.853999999999999},54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,54.853999999999999,40.289000000000001,40.289000000000001,40.289000000000001,0,0,0,0,0,{"$f":"SUM(DD73:DD74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,{"$f":"G175","v":2019},{"$f":"H175","v":2021}]
[null,null,"Electricity Production After Gas Unavailabiltiy - 1",null,null,"MWH",{"$f":"SUMIF($6:$6,G$77,78:78)","v":118658.14200000002},118658.14200000001,null,null,null,{"$f":"L73*L$20*L66","v":0},{"$f":"M73*M$20*M66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9752.7240000000002,10077.8148,9752.7240000000002,10077.8148,10077.8148,9752.7240000000002,10077.8148,9752.7240000000002,10077.8148,10077.8148,9102.5424000000003,10077.8148,9752.7240000000002,10077.8148,9752.7240000000002,10077.8148,10077.8148,9752.7240000000002,10077.8148,9752.7240000000002,10077.8148,10077.8148,59166.525600000001,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,59166.525600000001,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,59166.525600000001,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,{"$f":"BY73*BY$20*BY66","v":59166.525600000001},59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,59166.525600000001,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,59166.525600000001,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity Production After Gas Unavailabiltiy - 2",null,null,"MWH",0,328226.4252,null,null,null,{"$f":"L74*L$20*L67","v":0},{"$f":"M74*M$20*M67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,163663.58736,165462.08832000001,162764.33687999999,165462.08832000001,162764.33687999999,165462.08832000001,162764.33687999999,165462.08832000001,163663.58736,165462.08832000001,162764.33687999999,165462.08832000001,162764.33687999999,165462.08832000001,162764.33687999999,165462.08832000001,163663.58736,165462.08832000001,162764.33687999999,165462.08832000001,162764.33687999999,165462.08832000001,162764.33687999999,165462.08832000001,{"$f":"BY74*BY$20*BY67","v":163663.58736},165462.08832000001,162764.33687999999,165462.08832000001,162764.33687999999,165462.08832000001,162764.33687999999,165462.08832000001,163663.58736,165462.08832000001,162764.33687999999,165462.08832000001,162764.33687999999,165462.08832000001,162764.33687999999,165462.08832000001,163663.58736,165462.08832000001,162764.33687999999,165462.08832000001,162764.33687999999,165462.08832000001,162764.33687999999,165462.08832000001,163663.58736,165462.08832000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Electricity Production After Gas Unavailabiltiy ",null,{"$f":"F79","v":"MWH"},118658.14200000002,446884.56720000005,null,null,null,{"$f":"L78+L79","v":0},{"$f":"M78+M79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9752.7240000000002,10077.8148,9752.7240000000002,10077.8148,10077.8148,9752.7240000000002,10077.8148,9752.7240000000002,10077.8148,10077.8148,9102.5424000000003,10077.8148,9752.7240000000002,10077.8148,9752.7240000000002,10077.8148,10077.8148,9752.7240000000002,10077.8148,9752.7240000000002,10077.8148,10077.8148,222830.11296,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,222830.11296,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,222830.11296,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,{"$f":"BY78+BY79","v":222830.11296},225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,222830.11296,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,222830.11296,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,165462.08832000001,163663.58736,165462.08832000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["General Macro Economic Indicies"]
[null,null,"USD Annual Inflation Rate",null,null,"% p.a.",null,null,null,null,null,{"$f":"LOOKUP(L6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(M6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(N6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(O6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(P6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(Q6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(R6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(S6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(T6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(U6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(V6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(W6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(X6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(Y6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(Z6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(AA6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(AB6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(AC6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(AD6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(AE6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(AF6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(AG6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(AH6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(AI6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(AJ6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(AK6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(AL6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(AM6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(AN6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(AO6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(AP6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(AQ6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(AR6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(AS6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(AT6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(AU6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(AV6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(AW6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(AX6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(AY6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(AZ6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(BA6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(BB6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(BC6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(BD6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(BE6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(BF6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(BG6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(BH6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(BI6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(BJ6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(BK6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(BL6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(BM6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(BN6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(BO6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(BP6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(BQ6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(BR6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(BS6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(BT6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(BU6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(BV6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(BW6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(BX6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(BY6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(BZ6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(CA6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(CB6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(CC6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(CD6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(CE6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(CF6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(CG6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(CH6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(CI6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(CJ6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(CK6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(CL6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(CM6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(CN6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(CO6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(CP6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(CQ6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(CR6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(CS6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(CT6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(CU6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(CV6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(CW6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(CX6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(CY6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(CZ6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(DA6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(DB6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(DC6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(DD6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(DE6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(DF6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(DG6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(DH6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(DI6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(DJ6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(DK6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(DL6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(DM6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(DN6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(DO6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(DP6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(DQ6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(DR6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(DS6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(DT6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(DU6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(DV6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(DW6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(DX6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(DY6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(DZ6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(EA6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(EB6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(EC6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0},{"$f":"LOOKUP(ED6,'Operating Assumptions'!70:70,'Operating Assumptions'!76:76)","v":0}]
[null,null,"RWF Annual Inflation Rate",null,null,"% p.a.",null,null,null,null,null,{"$f":"LOOKUP(L6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(M6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(N6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(O6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(P6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(Q6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(R6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(S6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(T6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(U6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(V6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(W6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(X6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(Y6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(Z6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AA6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AB6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AC6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AD6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AE6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AF6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AG6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AH6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AI6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AJ6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AK6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AL6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AM6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AN6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AO6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AP6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AQ6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AR6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AS6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AT6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AU6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AV6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AW6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AX6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AY6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AZ6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BA6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BB6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BC6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BD6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BE6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BF6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BG6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BH6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BI6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BJ6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BK6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BL6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BM6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BN6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BO6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BP6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BQ6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BR6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BS6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BT6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BU6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BV6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BW6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BX6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BY6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BZ6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CA6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CB6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CC6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CD6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CE6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CF6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CG6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CH6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CI6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CJ6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CK6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CL6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CM6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CN6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CO6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CP6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CQ6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CR6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CS6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CT6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CU6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CV6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CW6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CX6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CY6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CZ6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DA6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DB6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DC6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DD6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DE6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DF6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DG6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DH6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DI6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DJ6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DK6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DL6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DM6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DN6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DO6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DP6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DQ6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DR6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DS6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DT6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DU6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DV6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DW6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DX6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DY6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DZ6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(EA6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(EB6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(EC6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2},{"$f":"LOOKUP(ED6,'Operating Assumptions'!70:70,'Operating Assumptions'!82:82)","v":7.0000000000000007E-2}]
[]
[null,null,"USD Period Inflation Rate",null,null,"% p.p.",null,null,null,null,null,{"$f":"(1+L83)^(L3/12)-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,{"$f":"(1+AR83)^(AR3/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+BX83)^(BX3/12)-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,{"$f":"(1+DD83)^(DD3/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"RWF Period Inflation Rate",null,null,"% p.p.",null,null,null,null,null,{"$f":"(1+L84)^(L3/12)-1","v":5.6541453874052738E-3},5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,{"$f":"(1+AR84)^(AR3/12)-1","v":5.6541453874052738E-3},5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,5.6541453874052738E-3,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,{"$f":"(1+BX84)^(BX3/12)-1","v":3.4408043278860045E-2},3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,{"$f":"(1+DD84)^(DD3/12)-1","v":3.4408043278860045E-2},3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2,3.4408043278860045E-2]
[]
[null,null,"USD Inflation Index",null,null,"Index",null,null,null,null,1,{"$f":"K89*(1+L86)","v":1},{"$f":"L89*(1+M86)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BX89*(1+BY86)","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,{"$f":"DK89*(1+DL86)","v":1},{"$f":"DL89*(1+DM86)","v":1},{"$f":"DM89*(1+DN86)","v":1},{"$f":"DN89*(1+DO86)","v":1},{"$f":"DO89*(1+DP86)","v":1},{"$f":"DP89*(1+DQ86)","v":1},{"$f":"DQ89*(1+DR86)","v":1},{"$f":"DR89*(1+DS86)","v":1},{"$f":"DS89*(1+DT86)","v":1},{"$f":"DT89*(1+DU86)","v":1},{"$f":"DU89*(1+DV86)","v":1},{"$f":"DV89*(1+DW86)","v":1},{"$f":"DW89*(1+DX86)","v":1},{"$f":"DX89*(1+DY86)","v":1},{"$f":"DY89*(1+DZ86)","v":1},{"$f":"DZ89*(1+EA86)","v":1},{"$f":"EA89*(1+EB86)","v":1},{"$f":"EB89*(1+EC86)","v":1},{"$f":"EC89*(1+ED86)","v":1}]
[null,null,"RWF Inflation Index",null,null,"Index",null,null,null,null,1,{"$f":"K90*(1+L87)","v":1.0056541453874053},{"$f":"L90*(1+M87)","v":1.0113402601348724},1.0170585250018114,1.0228091217696715,1.0285922332477215,1.03440804327886,1.04025673674546,1.0461384995752467,1.0520535187472071,1.0580019822975351,1.0639840793256083,1.0699999999999998,1.0760499355645234,1.0821340783443134,1.0882526217519379,1.0944057602935484,1.1005936895750619,1.10681660630838,1.113074708317642,1.1193681945455136,1.1256972650595114,1.1320621210583623,1.1384629648784008,1.1448999999999998,1.15137343105404,1.1578834638284152,1.1644303052745735,1.1710141635140967,1.1776352478453163,1.1842937687499666,1.1909899378998769,1.1977239681636995,1.2044960736136769,1.2113064695324476,1.2181553724198886,1.2250429999999994,1.2319695712278225,1.2389353062964039,1.2459404266437932,1.252985154960083,1.2600697151944877,1.3034262484892805,1.3482745952581019,1.3946660858835302,1.4426538169261691,1.4922927118953775,1.5436395841110011,1.5967532017280539,1.651694354998771,1.7085259258490175,1.767312959848685,1.8281227406584488,1.8910248670380929,1.9560913325045401,2.0233966077307595,2.0930177257798581,2.1650343702719126,2.239528966584448,2.3165867761909462,2.3962959942453592,2.4787478505243126,2.5640367138425346,2.6522602000610145,2.7435192838115117,2.8379184140652853,{"$f":"BX90*(1+BY87)","v":2.9355656336783174},3.0365727030498553,3.1410552280357997,3.2491327922633451,3.3609290939983056,3.4765720877217792,3.596194130578187,3.7199321338623039,3.8479277197186601,3.9803273832326651,4.117282660098966,4.2589503000589515,4.4054924463058942,4.5570768210630783,4.7138769175473065,4.8760721985374937,5.0438483017756184,5.2173972524351182,5.396917682899911,5.5826150601055762,5.7747019207029044,5.9733981143129666,6.1789310551521082,6.3915359823148741,6.6114562290127559,6.8389435010769155,7.0742581650436485,7.3176695461522998,7.5694562365967046,7.8299064143829611,8.0993181731584745,8.3779998633897694,8.6662704452795687,8.9644598538270532,9.272909376449137,9.5919720435949465,9.9220130328005762,10.263410086646592,10.616553945096618,10.981848792711855,11.359712721253381,11.750578208201684,12.154892611741118,12.573118682775803,13.005735094562997,13.45323699057011,13.916136551182408,14.394963579910019,14.890266109765177,15.402611030503721,15.932584737448741,16.480793802638981,17.047865669070152,17.634449368823709,18.241216265905063,18.86886082464137,19.518101404518418,20.189681082366267]
[]
[null,null,"PPP Inflation Factor",null,null,"Index",null,null,null,null,1,{"$f":"K92*(1+L87)/(1+L86)","v":1.0056541453874053},{"$f":"L92*(1+M87)/(1+M86)","v":1.0113402601348724},1.0170585250018114,1.0228091217696715,1.0285922332477215,1.03440804327886,1.04025673674546,1.0461384995752467,1.0520535187472071,1.0580019822975351,1.0639840793256083,1.0699999999999998,1.0760499355645234,1.0821340783443134,1.0882526217519379,1.0944057602935484,1.1005936895750619,1.10681660630838,1.113074708317642,1.1193681945455136,1.1256972650595114,1.1320621210583623,1.1384629648784008,1.1448999999999998,1.15137343105404,1.1578834638284152,1.1644303052745735,1.1710141635140967,1.1776352478453163,1.1842937687499666,1.1909899378998769,1.1977239681636995,1.2044960736136769,1.2113064695324476,1.2181553724198886,1.2250429999999994,1.2319695712278225,1.2389353062964039,1.2459404266437932,1.252985154960083,1.2600697151944877,1.3034262484892805,1.3482745952581019,1.3946660858835302,1.4426538169261691,1.4922927118953775,1.5436395841110011,1.5967532017280539,1.651694354998771,1.7085259258490175,1.767312959848685,1.8281227406584488,1.8910248670380929,1.9560913325045401,2.0233966077307595,2.0930177257798581,2.1650343702719126,2.239528966584448,2.3165867761909462,2.3962959942453592,2.4787478505243126,2.5640367138425346,2.6522602000610145,2.7435192838115117,2.8379184140652853,{"$f":"BX92*(1+BY87)/(1+BY86)","v":2.9355656336783174},3.0365727030498553,3.1410552280357997,3.2491327922633451,3.3609290939983056,3.4765720877217792,3.596194130578187,3.7199321338623039,3.8479277197186601,3.9803273832326651,4.117282660098966,4.2589503000589515,4.4054924463058942,4.5570768210630783,4.7138769175473065,4.8760721985374937,5.0438483017756184,5.2173972524351182,5.396917682899911,5.5826150601055762,5.7747019207029044,5.9733981143129666,6.1789310551521082,6.3915359823148741,6.6114562290127559,6.8389435010769155,7.0742581650436485,7.3176695461522998,7.5694562365967046,7.8299064143829611,8.0993181731584745,8.3779998633897694,8.6662704452795687,8.9644598538270532,9.272909376449137,9.5919720435949465,9.9220130328005762,10.263410086646592,10.616553945096618,{"$f":"DK92*(1+DL87)/(1+DL86)","v":10.981848792711855},{"$f":"DL92*(1+DM87)/(1+DM86)","v":11.359712721253381},{"$f":"DM92*(1+DN87)/(1+DN86)","v":11.750578208201684},{"$f":"DN92*(1+DO87)/(1+DO86)","v":12.154892611741118},{"$f":"DO92*(1+DP87)/(1+DP86)","v":12.573118682775803},{"$f":"DP92*(1+DQ87)/(1+DQ86)","v":13.005735094562997},{"$f":"DQ92*(1+DR87)/(1+DR86)","v":13.45323699057011},{"$f":"DR92*(1+DS87)/(1+DS86)","v":13.916136551182408},{"$f":"DS92*(1+DT87)/(1+DT86)","v":14.394963579910019},{"$f":"DT92*(1+DU87)/(1+DU86)","v":14.890266109765177},{"$f":"DU92*(1+DV87)/(1+DV86)","v":15.402611030503721},{"$f":"DV92*(1+DW87)/(1+DW86)","v":15.932584737448741},{"$f":"DW92*(1+DX87)/(1+DX86)","v":16.480793802638981},{"$f":"DX92*(1+DY87)/(1+DY86)","v":17.047865669070152},{"$f":"DY92*(1+DZ87)/(1+DZ86)","v":17.634449368823709},{"$f":"DZ92*(1+EA87)/(1+EA86)","v":18.241216265905063},{"$f":"EA92*(1+EB87)/(1+EB86)","v":18.86886082464137},{"$f":"EB92*(1+EC87)/(1+EC86)","v":19.518101404518418},{"$f":"EC92*(1+ED87)/(1+ED86)","v":20.189681082366267}]
[]
[null,null,"Base Exchange Rate",null,null,"RWF/USD",{"$f":"'Operating Assumptions'!F85","v":780},null,null,null,null,{"$f":"$G$94","v":780},{"$f":"$G$94","v":780},780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,{"$f":"$G$94","v":780},780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780,780]
[null,null,"PPP Exchange Rate",null,null,null,null,null,null,null,null,{"$f":"L94*L92","v":784.41023340217612},{"$f":"M94*M92","v":788.84540290520044},793.30564950141286,797.79111498034376,802.30194193322279,806.83827375751082,811.4002546614588,815.98802966869243,820.60174462282157,825.24154619207729,829.90758187397455,834.59999999999991,839.31894974032832,844.06458110856443,848.8370449665116,853.63649302896772,858.46307786854823,863.31695292053632,868.19827248776073,873.10719174550059,878.04386674641887,883.00845442552259,888.00111260515268,893.02199999999982,898.07127622215125,903.1491017861639,908.25563811416725,913.39104754099549,918.55549331934662,923.74913962497396,928.97215156190407,934.22469516768558,939.50693741866803,944.81904623530909,950.16119048751307,955.53353999999956,960.93626555770152,966.36953891119504,971.83353278215873,977.32842086886478,982.85437785170041,1016.6724738216387,1051.6541843013194,1087.8395469891536,1125.2699772024118,1163.9883152783943,1204.0388756065809,1245.467497347882,1288.3215968990414,1332.6502221622336,1378.5041086819742,1425.93573771359,1474.9993962897124,1525.7512393535412,1578.2493540299924,1632.5538261082893,1688.7268088120918,1746.8325939358695,1806.937685428938,1869.1108755113803,1933.4233234089638,1999.948636797177,2068.7629560475912,2139.9450413729792,2213.5763629709227,{"$f":"BY94*BY92","v":2289.7411942690874},2368.5267083788872,2450.0230778679238,2534.3235779654092,2621.5246933186786,2711.7262284229878,2805.0314218509857,2901.5470644125971,3001.3836213805548,3104.6553589214786,3211.4804748771935,3321.9812340459821,3436.2841081185975,3554.5199204292012,3676.8239956868993,3803.3363148592452,3934.2016753849825,4069.5698568993921,4209.5957926619303,4354.439746882349,4504.2674981482651,4659.2505291641137,4819.5662230186445,4985.3980662056019,5156.9358586299495,5334.375930839994,5517.9213687340462,5707.7822459987938,5904.1758645454292,6107.3270032187093,6317.46817506361,6534.8398934440202,6759.690947318064,6992.2786859851012,7232.8693136303273,7481.7381940040586,7739.170165584449,8005.4598675843417,8280.9120771753624,{"$f":"DL94*DL92","v":8565.8420583152474},8860.5759225776364,9165.4510023973144,9480.8162371580729,9807.0325725651255,10144.473373759138,10493.524852644685,10854.586509922277,11228.071592329816,11614.407565616839,12014.036603792902,12427.416095210017,12855.019166058406,13297.335221874719,13754.870507682494,14228.148687405948,14717.711443220269,15224.119095524366,15747.951244245689]
[]
[null,null,"Annual Appreciation",null,null,"% p.a.",null,null,null,null,null,{"$f":"LOOKUP(L6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(M6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(N6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(O6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(P6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(Q6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(R6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(S6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(T6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(U6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(V6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(W6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(X6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(Y6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(Z6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(AA6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(AB6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(AC6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(AD6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(AE6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(AF6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(AG6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(AH6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(AI6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(AJ6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(AK6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(AL6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(AM6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(AN6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(AO6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(AP6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(AQ6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(AR6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(AS6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(AT6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(AU6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(AV6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(AW6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(AX6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(AY6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(AZ6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(BA6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(BB6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(BC6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(BD6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(BE6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(BF6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(BG6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(BH6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(BI6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(BJ6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(BK6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(BL6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(BM6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(BN6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(BO6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(BP6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(BQ6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(BR6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(BS6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(BT6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(BU6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(BV6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(BW6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(BX6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(BY6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(BZ6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(CA6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(CB6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(CC6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(CD6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(CE6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(CF6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(CG6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(CH6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(CI6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(CJ6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(CK6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(CL6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(CM6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(CN6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(CO6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(CP6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(CQ6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(CR6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(CS6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(CT6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(CU6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(CV6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(CW6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(CX6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(CY6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(CZ6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(DA6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(DB6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(DC6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(DD6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(DE6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(DF6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(DG6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(DH6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(DI6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(DJ6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(DK6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(DL6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(DM6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(DN6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(DO6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(DP6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(DQ6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(DR6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(DS6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(DT6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(DU6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(DV6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(DW6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(DX6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(DY6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(DZ6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(EA6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(EB6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(EC6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0},{"$f":"LOOKUP(ED6,'Operating Assumptions'!70:70,'Operating Assumptions'!84:84)","v":0}]
[null,null,"Periodic Apperciation",null,null,"% p.p.",null,null,null,null,null,{"$f":"(1+L97)^(L3/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+AR97)^(AR3/12)-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,{"$f":"(1+BX97)^(BX3/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+DD97)^(DD3/12)-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]
[null,null,"Appreciation Factor",null,null,null,null,null,null,null,1,{"$f":"K99*(1+L98)","v":1},{"$f":"L99*(1+M98)","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,{"$f":"BX99*(1+BY98)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"DK99*(1+DL98)","v":1},{"$f":"DL99*(1+DM98)","v":1},{"$f":"DM99*(1+DN98)","v":1},{"$f":"DN99*(1+DO98)","v":1},{"$f":"DO99*(1+DP98)","v":1},{"$f":"DP99*(1+DQ98)","v":1},{"$f":"DQ99*(1+DR98)","v":1},{"$f":"DR99*(1+DS98)","v":1},{"$f":"DS99*(1+DT98)","v":1},{"$f":"DT99*(1+DU98)","v":1},{"$f":"DU99*(1+DV98)","v":1},{"$f":"DV99*(1+DW98)","v":1},{"$f":"DW99*(1+DX98)","v":1},{"$f":"DX99*(1+DY98)","v":1},{"$f":"DY99*(1+DZ98)","v":1},{"$f":"DZ99*(1+EA98)","v":1},{"$f":"EA99*(1+EB98)","v":1},{"$f":"EB99*(1+EC98)","v":1},{"$f":"EC99*(1+ED98)","v":1}]
[]
[null,null,"Exchange Rate with Appreciation",null,null,"RWF/USD",null,null,null,null,null,{"$f":"L95/L99","v":784.41023340217612},{"$f":"M95/M99","v":788.84540290520044},793.30564950141286,797.79111498034376,802.30194193322279,806.83827375751082,811.4002546614588,815.98802966869243,820.60174462282157,825.24154619207729,829.90758187397455,834.59999999999991,839.31894974032832,844.06458110856443,848.8370449665116,853.63649302896772,858.46307786854823,863.31695292053632,868.19827248776073,873.10719174550059,878.04386674641887,883.00845442552259,888.00111260515268,893.02199999999982,898.07127622215125,903.1491017861639,908.25563811416725,913.39104754099549,918.55549331934662,923.74913962497396,928.97215156190407,934.22469516768558,939.50693741866803,944.81904623530909,950.16119048751307,955.53353999999956,960.93626555770152,966.36953891119504,971.83353278215873,977.32842086886478,982.85437785170041,1016.6724738216387,1051.6541843013194,1087.8395469891536,1125.2699772024118,1163.9883152783943,1204.0388756065809,1245.467497347882,1288.3215968990414,1332.6502221622336,1378.5041086819742,1425.93573771359,1474.9993962897124,1525.7512393535412,1578.2493540299924,1632.5538261082893,1688.7268088120918,1746.8325939358695,1806.937685428938,1869.1108755113803,1933.4233234089638,1999.948636797177,2068.7629560475912,2139.9450413729792,2213.5763629709227,{"$f":"BY95/BY99","v":2289.7411942690874},2368.5267083788872,2450.0230778679238,2534.3235779654092,2621.5246933186786,2711.7262284229878,2805.0314218509857,2901.5470644125971,3001.3836213805548,3104.6553589214786,3211.4804748771935,3321.9812340459821,3436.2841081185975,3554.5199204292012,3676.8239956868993,3803.3363148592452,3934.2016753849825,4069.5698568993921,4209.5957926619303,4354.439746882349,4504.2674981482651,4659.2505291641137,4819.5662230186445,4985.3980662056019,5156.9358586299495,5334.375930839994,5517.9213687340462,5707.7822459987938,5904.1758645454292,6107.3270032187093,6317.46817506361,6534.8398934440202,6759.690947318064,6992.2786859851012,7232.8693136303273,7481.7381940040586,7739.170165584449,8005.4598675843417,8280.9120771753624,{"$f":"DL95/DL99","v":8565.8420583152474},8860.5759225776364,9165.4510023973144,9480.8162371580729,9807.0325725651255,10144.473373759138,10493.524852644685,10854.586509922277,11228.071592329816,11614.407565616839,12014.036603792902,12427.416095210017,12855.019166058406,13297.335221874719,13754.870507682494,14228.148687405948,14717.711443220269,15224.119095524366,15747.951244245689]
[]
["Capital Expenditures"]
[null,null,"Phase 1 Construction Period",null,null,"Period",null,null,null,null,null,{"$f":"K104+L7","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,19,19,19,19,19,19,19,19,19,19,19,19,19,{"$f":"AQ104+AR7","v":19},19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,{"$f":"BW104+BX7","v":19},19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,{"$f":"DC104+DD7","v":19},19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19]
[null,null,"S-Curve with Min Constraint",null,null,"%",null,null,null,null,null,{"$f":"MIN(LOOKUP(L104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-K108)","v":0.12063690940551643},{"$f":"MIN(LOOKUP(M104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-L108)","v":6.9756474927819639E-2},{"$f":"MIN(LOOKUP(N104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-M108)","v":1.6311822027413447E-2},{"$f":"MIN(LOOKUP(O104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-N108)","v":2.4547538907801231E-2},{"$f":"MIN(LOOKUP(P104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-O108)","v":3.4399080465973939E-2},{"$f":"MIN(LOOKUP(Q104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-P108)","v":0.1910813437497004},{"$f":"MIN(LOOKUP(R104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-Q108)","v":7.9756243233367982E-2},{"$f":"MIN(LOOKUP(S104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-R108)","v":0.14836627448459969},{"$f":"MIN(LOOKUP(T104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-S108)","v":5.9602132689725799E-2},{"$f":"MIN(LOOKUP(U104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-T108)","v":1.8845680487492227E-2},{"$f":"MIN(LOOKUP(V104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-U108)","v":8.3866800191321034E-2},{"$f":"MIN(LOOKUP(W104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-V108)","v":3.7542779140326589E-2},{"$f":"MIN(LOOKUP(X104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-W108)","v":3.6287700948331607E-2},{"$f":"MIN(LOOKUP(Y104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-X108)","v":2.5078039307451967E-2},{"$f":"MIN(LOOKUP(Z104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-Y108)","v":4.5773458219897742E-2},{"$f":"MIN(LOOKUP(AA104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-Z108)","v":8.1477218132602891E-3},{"$f":"MIN(LOOKUP(AB104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AA108)","v":0},{"$f":"MIN(LOOKUP(AC104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AB108)","v":0},{"$f":"MIN(LOOKUP(AD104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AC108)","v":0},{"$f":"MIN(LOOKUP(AE104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AD108)","v":0},{"$f":"MIN(LOOKUP(AF104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AE108)","v":0},{"$f":"MIN(LOOKUP(AG104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AF108)","v":0},{"$f":"MIN(LOOKUP(AH104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AG108)","v":0},{"$f":"MIN(LOOKUP(AI104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AH108)","v":0},{"$f":"MIN(LOOKUP(AJ104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AI108)","v":0},{"$f":"MIN(LOOKUP(AK104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AJ108)","v":0},{"$f":"MIN(LOOKUP(AL104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AK108)","v":0},{"$f":"MIN(LOOKUP(AM104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AL108)","v":0},{"$f":"MIN(LOOKUP(AN104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AM108)","v":0},{"$f":"MIN(LOOKUP(AO104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AN108)","v":0},{"$f":"MIN(LOOKUP(AP104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AO108)","v":0},{"$f":"MIN(LOOKUP(AQ104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AP108)","v":0},{"$f":"MIN(LOOKUP(AR104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AQ108)","v":0},{"$f":"MIN(LOOKUP(AS104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AR108)","v":0},{"$f":"MIN(LOOKUP(AT104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AS108)","v":0},{"$f":"MIN(LOOKUP(AU104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AT108)","v":0},{"$f":"MIN(LOOKUP(AV104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AU108)","v":0},{"$f":"MIN(LOOKUP(AW104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AV108)","v":0},{"$f":"MIN(LOOKUP(AX104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AW108)","v":0},{"$f":"MIN(LOOKUP(AY104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AX108)","v":0},{"$f":"MIN(LOOKUP(AZ104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AY108)","v":0},{"$f":"MIN(LOOKUP(BA104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AZ108)","v":0},{"$f":"MIN(LOOKUP(BB104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BA108)","v":0},{"$f":"MIN(LOOKUP(BC104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BB108)","v":0},{"$f":"MIN(LOOKUP(BD104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BC108)","v":0},{"$f":"MIN(LOOKUP(BE104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BD108)","v":0},{"$f":"MIN(LOOKUP(BF104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BE108)","v":0},{"$f":"MIN(LOOKUP(BG104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BF108)","v":0},{"$f":"MIN(LOOKUP(BH104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BG108)","v":0},{"$f":"MIN(LOOKUP(BI104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BH108)","v":0},{"$f":"MIN(LOOKUP(BJ104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BI108)","v":0},{"$f":"MIN(LOOKUP(BK104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BJ108)","v":0},{"$f":"MIN(LOOKUP(BL104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BK108)","v":0},{"$f":"MIN(LOOKUP(BM104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BL108)","v":0},{"$f":"MIN(LOOKUP(BN104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BM108)","v":0},{"$f":"MIN(LOOKUP(BO104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BN108)","v":0},{"$f":"MIN(LOOKUP(BP104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BO108)","v":0},{"$f":"MIN(LOOKUP(BQ104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BP108)","v":0},{"$f":"MIN(LOOKUP(BR104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BQ108)","v":0},{"$f":"MIN(LOOKUP(BS104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BR108)","v":0},{"$f":"MIN(LOOKUP(BT104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BS108)","v":0},{"$f":"MIN(LOOKUP(BU104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BT108)","v":0},{"$f":"MIN(LOOKUP(BV104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BU108)","v":0},{"$f":"MIN(LOOKUP(BW104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BV108)","v":0},{"$f":"MIN(LOOKUP(BX104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BW108)","v":0},{"$f":"MIN(LOOKUP(BY104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BX108)","v":0},{"$f":"MIN(LOOKUP(BZ104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BY108)","v":0},{"$f":"MIN(LOOKUP(CA104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BZ108)","v":0},{"$f":"MIN(LOOKUP(CB104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CA108)","v":0},{"$f":"MIN(LOOKUP(CC104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CB108)","v":0},{"$f":"MIN(LOOKUP(CD104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CC108)","v":0},{"$f":"MIN(LOOKUP(CE104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CD108)","v":0},{"$f":"MIN(LOOKUP(CF104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CE108)","v":0},{"$f":"MIN(LOOKUP(CG104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CF108)","v":0},{"$f":"MIN(LOOKUP(CH104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CG108)","v":0},{"$f":"MIN(LOOKUP(CI104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CH108)","v":0},{"$f":"MIN(LOOKUP(CJ104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CI108)","v":0},{"$f":"MIN(LOOKUP(CK104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CJ108)","v":0},{"$f":"MIN(LOOKUP(CL104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CK108)","v":0},{"$f":"MIN(LOOKUP(CM104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CL108)","v":0},{"$f":"MIN(LOOKUP(CN104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CM108)","v":0},{"$f":"MIN(LOOKUP(CO104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CN108)","v":0},{"$f":"MIN(LOOKUP(CP104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CO108)","v":0},{"$f":"MIN(LOOKUP(CQ104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CP108)","v":0},{"$f":"MIN(LOOKUP(CR104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CQ108)","v":0},{"$f":"MIN(LOOKUP(CS104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CR108)","v":0},{"$f":"MIN(LOOKUP(CT104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CS108)","v":0},{"$f":"MIN(LOOKUP(CU104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CT108)","v":0},{"$f":"MIN(LOOKUP(CV104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CU108)","v":0},{"$f":"MIN(LOOKUP(CW104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CV108)","v":0},{"$f":"MIN(LOOKUP(CX104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CW108)","v":0},{"$f":"MIN(LOOKUP(CY104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CX108)","v":0},{"$f":"MIN(LOOKUP(CZ104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CY108)","v":0},{"$f":"MIN(LOOKUP(DA104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CZ108)","v":0},{"$f":"MIN(LOOKUP(DB104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DA108)","v":0},{"$f":"MIN(LOOKUP(DC104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DB108)","v":0},{"$f":"MIN(LOOKUP(DD104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DC108)","v":0},{"$f":"MIN(LOOKUP(DE104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DD108)","v":0},{"$f":"MIN(LOOKUP(DF104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DE108)","v":0},{"$f":"MIN(LOOKUP(DG104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DF108)","v":0},{"$f":"MIN(LOOKUP(DH104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DG108)","v":0},{"$f":"MIN(LOOKUP(DI104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DH108)","v":0},{"$f":"MIN(LOOKUP(DJ104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DI108)","v":0},{"$f":"MIN(LOOKUP(DK104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DJ108)","v":0},{"$f":"MIN(LOOKUP(DL104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DK108)","v":0},{"$f":"MIN(LOOKUP(DM104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DL108)","v":0},{"$f":"MIN(LOOKUP(DN104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DM108)","v":0},{"$f":"MIN(LOOKUP(DO104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DN108)","v":0},{"$f":"MIN(LOOKUP(DP104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DO108)","v":0},{"$f":"MIN(LOOKUP(DQ104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DP108)","v":0},{"$f":"MIN(LOOKUP(DR104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DQ108)","v":0},{"$f":"MIN(LOOKUP(DS104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DR108)","v":0},{"$f":"MIN(LOOKUP(DT104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DS108)","v":0},{"$f":"MIN(LOOKUP(DU104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DT108)","v":0},{"$f":"MIN(LOOKUP(DV104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DU108)","v":0},{"$f":"MIN(LOOKUP(DW104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DV108)","v":0},{"$f":"MIN(LOOKUP(DX104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DW108)","v":0},{"$f":"MIN(LOOKUP(DY104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DX108)","v":0},{"$f":"MIN(LOOKUP(DZ104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DY108)","v":0},{"$f":"MIN(LOOKUP(EA104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DZ108)","v":0},{"$f":"MIN(LOOKUP(EB104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-EA108)","v":0},{"$f":"MIN(LOOKUP(EC104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-EB108)","v":0},{"$f":"MIN(LOOKUP(ED104,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-EC108)","v":0}]
[null,null,"Final Construction Period",null,null,"Switch",{"$f":"EDATE('Operating Assumptions'!H9,-1)","v":"2018-03-01"},null,null,null,null,{"$f":"$G$106=L4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$G$106=AR4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$G$106=BX4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$G$106=DD4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Final Period Percent",null,null,"%",null,null,null,{"$f":"SUM(L107:DK107)","v":0},null,{"$f":"L106*(1-K108-L105)","v":0},{"$f":"M106*(1-L108-M105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY106*(1-BX108-BY105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL106*(1-DK108-DL105)","v":0},{"$f":"DM106*(1-DL108-DM105)","v":0},{"$f":"DN106*(1-DM108-DN105)","v":0},{"$f":"DO106*(1-DN108-DO105)","v":0},{"$f":"DP106*(1-DO108-DP105)","v":0},{"$f":"DQ106*(1-DP108-DQ105)","v":0},{"$f":"DR106*(1-DQ108-DR105)","v":0},{"$f":"DS106*(1-DR108-DS105)","v":0},{"$f":"DT106*(1-DS108-DT105)","v":0},{"$f":"DU106*(1-DT108-DU105)","v":0},{"$f":"DV106*(1-DU108-DV105)","v":0},{"$f":"DW106*(1-DV108-DW105)","v":0},{"$f":"DX106*(1-DW108-DX105)","v":0},{"$f":"DY106*(1-DX108-DY105)","v":0},{"$f":"DZ106*(1-DY108-DZ105)","v":0},{"$f":"EA106*(1-DZ108-EA105)","v":0},{"$f":"EB106*(1-EA108-EB105)","v":0},{"$f":"EC106*(1-EB108-EC105)","v":0},{"$f":"ED106*(1-EC108-ED105)","v":0}]
[null,null,"Accumulated",null,null,"%",null,null,null,null,null,{"$f":"K108+L105+L107","v":0.12063690940551643},{"$f":"L108+M105+M107","v":0.19039338433333608},0.20670520636074952,0.23125274526855075,0.26565182573452467,0.45673316948422504,0.53648941271759298,0.6848556872021927,0.7444578198919185,0.76330350037941075,0.84717030057073184,0.88471307971105839,0.92100078065938995,0.94607881996684196,0.99185227818673971,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BX108+BY105+BY107","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"DK108+DL105+DL107","v":1},{"$f":"DL108+DM105+DM107","v":1},{"$f":"DM108+DN105+DN107","v":1},{"$f":"DN108+DO105+DO107","v":1},{"$f":"DO108+DP105+DP107","v":1},{"$f":"DP108+DQ105+DQ107","v":1},{"$f":"DQ108+DR105+DR107","v":1},{"$f":"DR108+DS105+DS107","v":1},{"$f":"DS108+DT105+DT107","v":1},{"$f":"DT108+DU105+DU107","v":1},{"$f":"DU108+DV105+DV107","v":1},{"$f":"DV108+DW105+DW107","v":1},{"$f":"DW108+DX105+DX107","v":1},{"$f":"DX108+DY105+DY107","v":1},{"$f":"DY108+DZ105+DZ107","v":1},{"$f":"DZ108+EA105+EA107","v":1},{"$f":"EA108+EB105+EB107","v":1},{"$f":"EB108+EC105+EC107","v":1},{"$f":"EC108+ED105+ED107","v":1}]
[null,null,"Total S-Curve - Phase 1",null,null,"%",null,null,null,{"$f":"SUM(L109:DK109)","v":1},null,{"$f":"L107+L105","v":0.12063690940551643},6.9756474927819639E-2,1.6311822027413447E-2,2.4547538907801231E-2,3.4399080465973939E-2,0.1910813437497004,7.9756243233367982E-2,0.14836627448459969,5.9602132689725799E-2,1.8845680487492227E-2,8.3866800191321034E-2,3.7542779140326589E-2,3.6287700948331607E-2,2.5078039307451967E-2,4.5773458219897742E-2,8.1477218132602891E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR107+AR105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX107+BX105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD107+DD105","v":0},0,0,0,0,0,0,0,{"$f":"DL107+DL105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Phase 2 Construction Percent",null,null,{"$f":"F104","v":"Period"},null,null,null,null,null,{"$f":"K111+L9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,{"$f":"AQ111+AR9","v":14},15,16,17,18,19,20,21,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,{"$f":"BW111+BX9","v":22},22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,{"$f":"DC111+DD9","v":22},22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22,22]
[null,null,{"$f":"C105","v":"S-Curve with Min Constraint"},null,null,{"$f":"F105","v":"%"},null,null,null,null,null,{"$f":"MIN(LOOKUP(L111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-K115)","v":0},{"$f":"MIN(LOOKUP(M111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-L115)","v":0},{"$f":"MIN(LOOKUP(N111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-M115)","v":0},{"$f":"MIN(LOOKUP(O111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-N115)","v":0},{"$f":"MIN(LOOKUP(P111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-O115)","v":0},{"$f":"MIN(LOOKUP(Q111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-P115)","v":0},{"$f":"MIN(LOOKUP(R111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-Q115)","v":0},{"$f":"MIN(LOOKUP(S111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-R115)","v":0},{"$f":"MIN(LOOKUP(T111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-S115)","v":0},{"$f":"MIN(LOOKUP(U111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-T115)","v":0},{"$f":"MIN(LOOKUP(V111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-U115)","v":0},{"$f":"MIN(LOOKUP(W111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-V115)","v":0},{"$f":"MIN(LOOKUP(X111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-W115)","v":0},{"$f":"MIN(LOOKUP(Y111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-X115)","v":0},{"$f":"MIN(LOOKUP(Z111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-Y115)","v":0},{"$f":"MIN(LOOKUP(AA111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-Z115)","v":0},{"$f":"MIN(LOOKUP(AB111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AA115)","v":0},{"$f":"MIN(LOOKUP(AC111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AB115)","v":0},{"$f":"MIN(LOOKUP(AD111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AC115)","v":0},{"$f":"MIN(LOOKUP(AE111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AD115)","v":0.12063690940551643},{"$f":"MIN(LOOKUP(AF111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AE115)","v":6.9756474927819639E-2},{"$f":"MIN(LOOKUP(AG111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AF115)","v":1.6311822027413447E-2},{"$f":"MIN(LOOKUP(AH111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AG115)","v":2.4547538907801231E-2},{"$f":"MIN(LOOKUP(AI111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AH115)","v":3.4399080465973939E-2},{"$f":"MIN(LOOKUP(AJ111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AI115)","v":0.1910813437497004},{"$f":"MIN(LOOKUP(AK111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AJ115)","v":7.9756243233367982E-2},{"$f":"MIN(LOOKUP(AL111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AK115)","v":0.14836627448459969},{"$f":"MIN(LOOKUP(AM111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AL115)","v":5.9602132689725799E-2},{"$f":"MIN(LOOKUP(AN111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AM115)","v":1.8845680487492227E-2},{"$f":"MIN(LOOKUP(AO111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AN115)","v":8.3866800191321034E-2},{"$f":"MIN(LOOKUP(AP111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AO115)","v":3.7542779140326589E-2},{"$f":"MIN(LOOKUP(AQ111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AP115)","v":3.6287700948331607E-2},{"$f":"MIN(LOOKUP(AR111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AQ115)","v":2.5078039307451967E-2},{"$f":"MIN(LOOKUP(AS111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AR115)","v":4.5773458219897742E-2},{"$f":"MIN(LOOKUP(AT111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AS115)","v":8.1477218132602891E-3},{"$f":"MIN(LOOKUP(AU111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AT115)","v":0},{"$f":"MIN(LOOKUP(AV111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AU115)","v":0},{"$f":"MIN(LOOKUP(AW111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AV115)","v":0},{"$f":"MIN(LOOKUP(AX111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AW115)","v":0},{"$f":"MIN(LOOKUP(AY111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AX115)","v":0},{"$f":"MIN(LOOKUP(AZ111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AY115)","v":0},{"$f":"MIN(LOOKUP(BA111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-AZ115)","v":0},{"$f":"MIN(LOOKUP(BB111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BA115)","v":0},{"$f":"MIN(LOOKUP(BC111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BB115)","v":0},{"$f":"MIN(LOOKUP(BD111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BC115)","v":0},{"$f":"MIN(LOOKUP(BE111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BD115)","v":0},{"$f":"MIN(LOOKUP(BF111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BE115)","v":0},{"$f":"MIN(LOOKUP(BG111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BF115)","v":0},{"$f":"MIN(LOOKUP(BH111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BG115)","v":0},{"$f":"MIN(LOOKUP(BI111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BH115)","v":0},{"$f":"MIN(LOOKUP(BJ111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BI115)","v":0},{"$f":"MIN(LOOKUP(BK111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BJ115)","v":0},{"$f":"MIN(LOOKUP(BL111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BK115)","v":0},{"$f":"MIN(LOOKUP(BM111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BL115)","v":0},{"$f":"MIN(LOOKUP(BN111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BM115)","v":0},{"$f":"MIN(LOOKUP(BO111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BN115)","v":0},{"$f":"MIN(LOOKUP(BP111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BO115)","v":0},{"$f":"MIN(LOOKUP(BQ111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BP115)","v":0},{"$f":"MIN(LOOKUP(BR111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BQ115)","v":0},{"$f":"MIN(LOOKUP(BS111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BR115)","v":0},{"$f":"MIN(LOOKUP(BT111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BS115)","v":0},{"$f":"MIN(LOOKUP(BU111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BT115)","v":0},{"$f":"MIN(LOOKUP(BV111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BU115)","v":0},{"$f":"MIN(LOOKUP(BW111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BV115)","v":0},{"$f":"MIN(LOOKUP(BX111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BW115)","v":0},{"$f":"MIN(LOOKUP(BY111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BX115)","v":0},{"$f":"MIN(LOOKUP(BZ111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BY115)","v":0},{"$f":"MIN(LOOKUP(CA111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-BZ115)","v":0},{"$f":"MIN(LOOKUP(CB111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CA115)","v":0},{"$f":"MIN(LOOKUP(CC111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CB115)","v":0},{"$f":"MIN(LOOKUP(CD111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CC115)","v":0},{"$f":"MIN(LOOKUP(CE111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CD115)","v":0},{"$f":"MIN(LOOKUP(CF111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CE115)","v":0},{"$f":"MIN(LOOKUP(CG111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CF115)","v":0},{"$f":"MIN(LOOKUP(CH111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CG115)","v":0},{"$f":"MIN(LOOKUP(CI111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CH115)","v":0},{"$f":"MIN(LOOKUP(CJ111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CI115)","v":0},{"$f":"MIN(LOOKUP(CK111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CJ115)","v":0},{"$f":"MIN(LOOKUP(CL111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CK115)","v":0},{"$f":"MIN(LOOKUP(CM111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CL115)","v":0},{"$f":"MIN(LOOKUP(CN111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CM115)","v":0},{"$f":"MIN(LOOKUP(CO111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CN115)","v":0},{"$f":"MIN(LOOKUP(CP111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CO115)","v":0},{"$f":"MIN(LOOKUP(CQ111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CP115)","v":0},{"$f":"MIN(LOOKUP(CR111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CQ115)","v":0},{"$f":"MIN(LOOKUP(CS111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CR115)","v":0},{"$f":"MIN(LOOKUP(CT111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CS115)","v":0},{"$f":"MIN(LOOKUP(CU111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CT115)","v":0},{"$f":"MIN(LOOKUP(CV111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CU115)","v":0},{"$f":"MIN(LOOKUP(CW111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CV115)","v":0},{"$f":"MIN(LOOKUP(CX111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CW115)","v":0},{"$f":"MIN(LOOKUP(CY111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CX115)","v":0},{"$f":"MIN(LOOKUP(CZ111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CY115)","v":0},{"$f":"MIN(LOOKUP(DA111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-CZ115)","v":0},{"$f":"MIN(LOOKUP(DB111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DA115)","v":0},{"$f":"MIN(LOOKUP(DC111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DB115)","v":0},{"$f":"MIN(LOOKUP(DD111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DC115)","v":0},{"$f":"MIN(LOOKUP(DE111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DD115)","v":0},{"$f":"MIN(LOOKUP(DF111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DE115)","v":0},{"$f":"MIN(LOOKUP(DG111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DF115)","v":0},{"$f":"MIN(LOOKUP(DH111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DG115)","v":0},{"$f":"MIN(LOOKUP(DI111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DH115)","v":0},{"$f":"MIN(LOOKUP(DJ111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DI115)","v":0},{"$f":"MIN(LOOKUP(DK111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DJ115)","v":0},{"$f":"MIN(LOOKUP(DL111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DK115)","v":0},{"$f":"MIN(LOOKUP(DM111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DL115)","v":0},{"$f":"MIN(LOOKUP(DN111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DM115)","v":0},{"$f":"MIN(LOOKUP(DO111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DN115)","v":0},{"$f":"MIN(LOOKUP(DP111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DO115)","v":0},{"$f":"MIN(LOOKUP(DQ111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DP115)","v":0},{"$f":"MIN(LOOKUP(DR111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DQ115)","v":0},{"$f":"MIN(LOOKUP(DS111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DR115)","v":0},{"$f":"MIN(LOOKUP(DT111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DS115)","v":0},{"$f":"MIN(LOOKUP(DU111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DT115)","v":0},{"$f":"MIN(LOOKUP(DV111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DU115)","v":0},{"$f":"MIN(LOOKUP(DW111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DV115)","v":0},{"$f":"MIN(LOOKUP(DX111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DW115)","v":0},{"$f":"MIN(LOOKUP(DY111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DX115)","v":0},{"$f":"MIN(LOOKUP(DZ111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DY115)","v":0},{"$f":"MIN(LOOKUP(EA111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-DZ115)","v":0},{"$f":"MIN(LOOKUP(EB111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-EA115)","v":0},{"$f":"MIN(LOOKUP(EC111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-EB115)","v":0},{"$f":"MIN(LOOKUP(ED111,'Operating Assumptions'!156:156,'Operating Assumptions'!157:157),1-EC115)","v":0}]
[null,null,{"$f":"C106","v":"Final Construction Period"},null,null,"Switch",{"$f":"EDATE('Operating Assumptions'!H14,-1)","v":"2020-01-01"},null,null,null,null,{"$f":"$G$113=L4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$G$113=AR4","v":false},false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$G$113=BX4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$G$113=DD4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Final Period Percent",null,null,"%",null,null,null,null,null,{"$f":"L113*(1-K115-L112)","v":0},{"$f":"M113*(1-L115-M112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY113*(1-BX115-BY112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL113*(1-DK115-DL112)","v":0},{"$f":"DM113*(1-DL115-DM112)","v":0},{"$f":"DN113*(1-DM115-DN112)","v":0},{"$f":"DO113*(1-DN115-DO112)","v":0},{"$f":"DP113*(1-DO115-DP112)","v":0},{"$f":"DQ113*(1-DP115-DQ112)","v":0},{"$f":"DR113*(1-DQ115-DR112)","v":0},{"$f":"DS113*(1-DR115-DS112)","v":0},{"$f":"DT113*(1-DS115-DT112)","v":0},{"$f":"DU113*(1-DT115-DU112)","v":0},{"$f":"DV113*(1-DU115-DV112)","v":0},{"$f":"DW113*(1-DV115-DW112)","v":0},{"$f":"DX113*(1-DW115-DX112)","v":0},{"$f":"DY113*(1-DX115-DY112)","v":0},{"$f":"DZ113*(1-DY115-DZ112)","v":0},{"$f":"EA113*(1-DZ115-EA112)","v":0},{"$f":"EB113*(1-EA115-EB112)","v":0},{"$f":"EC113*(1-EB115-EC112)","v":0},{"$f":"ED113*(1-EC115-ED112)","v":0}]
[null,null,"Accumulated",null,null,"%",null,null,null,null,null,{"$f":"K115+L112+L114","v":0},{"$f":"L115+M112+M114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12063690940551643,0.19039338433333608,0.20670520636074952,0.23125274526855075,0.26565182573452467,0.45673316948422504,0.53648941271759298,0.6848556872021927,0.7444578198919185,0.76330350037941075,0.84717030057073184,0.88471307971105839,0.92100078065938995,0.94607881996684196,0.99185227818673971,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BX115+BY112+BY114","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,{"$f":"DK115+DL112+DL114","v":1},{"$f":"DL115+DM112+DM114","v":1},{"$f":"DM115+DN112+DN114","v":1},{"$f":"DN115+DO112+DO114","v":1},{"$f":"DO115+DP112+DP114","v":1},{"$f":"DP115+DQ112+DQ114","v":1},{"$f":"DQ115+DR112+DR114","v":1},{"$f":"DR115+DS112+DS114","v":1},{"$f":"DS115+DT112+DT114","v":1},{"$f":"DT115+DU112+DU114","v":1},{"$f":"DU115+DV112+DV114","v":1},{"$f":"DV115+DW112+DW114","v":1},{"$f":"DW115+DX112+DX114","v":1},{"$f":"DX115+DY112+DY114","v":1},{"$f":"DY115+DZ112+DZ114","v":1},{"$f":"DZ115+EA112+EA114","v":1},{"$f":"EA115+EB112+EB114","v":1},{"$f":"EB115+EC112+EC114","v":1},{"$f":"EC115+ED112+ED114","v":1}]
[null,null,"Total S-Curve - Phase 2",null,null,"%",null,null,null,{"$f":"SUM(L116:DK116)","v":1},null,{"$f":"L114+L112","v":0},{"$f":"M114+M112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.12063690940551643,6.9756474927819639E-2,1.6311822027413447E-2,2.4547538907801231E-2,3.4399080465973939E-2,0.1910813437497004,7.9756243233367982E-2,0.14836627448459969,5.9602132689725799E-2,1.8845680487492227E-2,8.3866800191321034E-2,3.7542779140326589E-2,3.6287700948331607E-2,2.5078039307451967E-2,4.5773458219897742E-2,8.1477218132602891E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY114+BY112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL114+DL112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Phase 1 Development",null,null,"USD",{"$f":"'Operating Assumptions'!L121","v":4046136.7380173951},null,null,null,null,{"$f":"$G$118*(L104=1)","v":4046136.7380173951},{"$f":"$G$118*(M104=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$118*(BY104=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$118*(DL104=1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditures - Phase 1",null,null,"USD",{"$f":"'Operating Assumptions'!L122","v":47909851.28683465},null,null,null,null,{"$f":"$G$119*L109","v":5779696.3893216364},{"$f":"$G$119*M109","v":3342022.3400856489},781496.96755069192,1176068.9385305445,1648054.8295286701,9154678.7627366781,3821109.7525072722,7108206.1465388611,2855529.313542949,902893.74955495412,4018045.9250688665,1798668.9655075248,1738538.3559756959,1201485.1337854175,2192999.5761994398,390356.14039979922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$119*BY109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$119*DL109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Phase 2 Development",null,null,"USD",{"$f":"'Operating Assumptions'!L153*'Operating Assumptions'!G2","v":3783240.5600778423},null,null,null,null,{"$f":"(L111=1)*$G$121","v":0},{"$f":"(M111=1)*$G$121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3783240.5600778423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY111=1)*$G$121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DL111=1)*$G$121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditures - Phase 2",null,null,"USD",{"$f":"'Operating Assumptions'!L154*'Operating Assumptions'!G2","v":76716479.816614002},null,null,null,null,{"$f":"$G$122*L116","v":0},{"$f":"$G$122*M116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9254839.0255469922,5351471.200878216,1251385.5653382633,1883200.77316788,2638976.3622779706,14659088.051105373,6118618.2242616322,11382138.301964005,4572465.8095184993,1445774.2667490537,6433965.6841614796,2880149.8581784619,2783864.6773940064,1923898.8963703914,3511578.5836634096,625064.53603836859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$122*BY116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$122*DL116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Capital Expenditures",null,null,"USD",null,null,null,null,null,{"$f":"L118+L119+L121+L122","v":9825833.1273390315},{"$f":"M118+M119+M121+M122","v":3342022.3400856489},781496.96755069192,1176068.9385305445,1648054.8295286701,9154678.7627366781,3821109.7525072722,7108206.1465388611,2855529.313542949,902893.74955495412,4018045.9250688665,1798668.9655075248,1738538.3559756959,1201485.1337854175,2192999.5761994398,390356.14039979922,0,0,0,13038079.585624835,5351471.200878216,1251385.5653382633,1883200.77316788,2638976.3622779706,14659088.051105373,6118618.2242616322,11382138.301964005,4572465.8095184993,1445774.2667490537,6433965.6841614796,2880149.8581784619,2783864.6773940064,1923898.8963703914,3511578.5836634096,625064.53603836859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY118+BY119+BY121+BY122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL118+DL119+DL121+DL122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Capital Expenditures",null,null,"RWF 000",null,null,null,null,null,{"$f":"L124*L101/1000","v":7707484.0567868445},{"$f":"M124*M101/1000","v":2636338.9593830449},619965.95942618616,938257.34976403252,1322237.5901432785,7386345.209731007,3100449.4262737846,5800211.1279931348,2343252.3365149521,745105.43392989249,3334606.7775324802,1501169.11861258,1459188.1870207982,1014131.0461567559,1861499.2798739448,333222.24672320794,0,0,0,11383641.052759239,4698826.4660012098,1104984.0339397488,1672284.3818319612,2356663.9489941974,13164905.91430909,5526024.5534143467,10337891.286554022,4176449.3356014881,1328023.8948220937,5943370.2651207736,2675579.0105727585,2600755.1296265032,1807516.3600321019,3317806.3281972003,593912.06369374134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY124*BY101/1000","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,{"$f":"DL124*DL101/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Operating Expenses"]
[null,null,"USD Inflation Index",null,null,null,null,null,null,null,null,{"$f":"L89","v":1},{"$f":"M89","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BY89","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,{"$f":"DL89","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Phase 1 Fixed Expenses",null,null,"USD ",{"$f":"'Operating Assumptions'!I176","v":176486.60539215687},null,null,null,null,{"$f":"$G$129*L3*L128*L8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,176486.60539215687,176486.60539215687,176486.60539215687,176486.60539215687,176486.60539215687,176486.60539215687,176486.60539215687,176486.60539215687,176486.60539215687,176486.60539215687,176486.60539215687,176486.60539215687,176486.60539215687,{"$f":"$G$129*AR3*AR128*AR8","v":176486.60539215687},176486.60539215687,176486.60539215687,176486.60539215687,176486.60539215687,176486.60539215687,176486.60539215687,176486.60539215687,176486.60539215687,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,{"$f":"$G$129*BX3*BX128*BX8","v":1058919.6323529412},1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,1058919.6323529412,0,0,0,0,0,0,0,0,{"$f":"$G$129*DD3*DD128*DD8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Phase 1 Fixed Expenses",null,null,"RWF 000",null,null,null,null,null,{"$f":"L129*L101/1000","v":0},{"$f":"M129*M101/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,154091.72441464241,154962.98142747878,155839.16465413553,156720.30194814183,157606.42132051467,158497.5509406495,159393.71913721561,160294.95439905667,161201.28537609646,162112.7408802495,163029.34988633718,163951.14153300869,164878.14512366735,165810.39012740226,166747.90617992499,167690.7230845117,168638.87081295068,169592.37950649494,170551.27947682064,171515.6012069906,172485.37535242317,173460.6327418669,1076574.442202565,1113617.2622027856,1151934.6531567448,1191570.4705569805,1232570.0788777168,1274980.4034959693,1318849.9843991571,1364229.0317406871,1411169.4833070978,1459725.0639625352,1509951.3471385946,1561905.8184399125,1615647.9414382963,1671239.2257307065,1728743.297338977,1788225.9715318559,1849755.3281527054,1913401.7895390857,1979238.201123395,2047339.9148068218,2117784.8752020327,2190653.7088432987,2266029.8164661746,2343999.4684623303,{"$f":"BY129*BY101/1000","v":2424651.9036188065},2508079.4312546928,2594377.5368721234,2683644.9914425216,2775983.9644531724,2871500.1408434981,2970302.841964894,3072505.1507025431,3178224.0409024362,3287580.5112517211,3400699.723765607,3517711.1470393413,3638748.7044291999,3763950.9273320958,3893461.1137392437,4027427.4922453421,4166003.391700991,4309347.4167025154,4457623.6291200593,4611001.7358716913,4769657.2831584634,4933771.8573827101,5103533.2929795561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Variable Cost per MWH",null,null,"USD/MWH",{"$f":"'Operating Assumptions'!I178","v":5.4524000000000008},null,null,null,null,{"$f":"$G$132*L128","v":5.4524000000000008},{"$f":"$G$132*M128","v":5.4524000000000008},5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,{"$f":"$G$132*BY128","v":5.4524000000000008},5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,{"$f":"$G$132*DL128","v":5.4524000000000008},5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008,5.4524000000000008]
[null,null,"Net Phase 1 Generation",null,null,"MWH",null,null,null,null,null,{"$f":"L78","v":0},{"$f":"M78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9752.7240000000002,10077.8148,9752.7240000000002,10077.8148,10077.8148,9752.7240000000002,10077.8148,9752.7240000000002,10077.8148,10077.8148,9102.5424000000003,10077.8148,9752.7240000000002,10077.8148,9752.7240000000002,10077.8148,10077.8148,9752.7240000000002,10077.8148,9752.7240000000002,10077.8148,10077.8148,59166.525600000001,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,59166.525600000001,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,59166.525600000001,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,{"$f":"BY78","v":59166.525600000001},59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,59166.525600000001,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,59166.525600000001,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gross Phase 1 Generation",null,null,"MWH",null,null,null,null,null,{"$f":"L22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13510.800000000001,13961.16,13510.800000000001,13961.16,13961.16,13510.800000000001,13961.16,13510.800000000001,13961.16,13961.16,12610.08,13961.16,13510.800000000001,{"$f":"AR22","v":13961.16},13510.800000000001,13961.16,13961.16,13510.800000000001,13961.16,13510.800000000001,13961.16,13961.16,81965.52,82866.240000000005,81515.16,82866.240000000005,81515.16,82866.240000000005,81515.16,82866.240000000005,81965.52,82866.240000000005,81515.16,82866.240000000005,81515.16,82866.240000000005,81515.16,82866.240000000005,81965.52,82866.240000000005,81515.16,82866.240000000005,81515.16,82866.240000000005,81515.16,{"$f":"BX22","v":82866.240000000005},81965.52,82866.240000000005,81515.16,82866.240000000005,81515.16,82866.240000000005,81515.16,82866.240000000005,81965.52,82866.240000000005,81515.16,82866.240000000005,81515.16,82866.240000000005,81515.16,82866.240000000005,81965.52,82866.240000000005,81515.16,82866.240000000005,81515.16,82866.240000000005,81515.16,0,0,0,0,0,0,0,0,{"$f":"DD22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Phase 1 Variable Costs",null,null,"USD  ",null,null,null,null,null,{"$f":"L133*L132","v":0},{"$f":"M133*M132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,53175.75233760001,54948.27741552001,53175.75233760001,54948.27741552001,54948.27741552001,53175.75233760001,54948.27741552001,53175.75233760001,54948.27741552001,54948.27741552001,49630.702181760011,54948.27741552001,53175.75233760001,54948.27741552001,53175.75233760001,54948.27741552001,54948.27741552001,53175.75233760001,54948.27741552001,53175.75233760001,54948.27741552001,54948.27741552001,322599.56418144004,326144.61433728004,320827.03910352004,326144.61433728004,320827.03910352004,326144.61433728004,320827.03910352004,326144.61433728004,322599.56418144004,326144.61433728004,320827.03910352004,326144.61433728004,320827.03910352004,326144.61433728004,320827.03910352004,326144.61433728004,322599.56418144004,326144.61433728004,320827.03910352004,326144.61433728004,320827.03910352004,326144.61433728004,320827.03910352004,326144.61433728004,{"$f":"BY133*BY132","v":322599.56418144004},326144.61433728004,320827.03910352004,326144.61433728004,320827.03910352004,326144.61433728004,320827.03910352004,326144.61433728004,322599.56418144004,326144.61433728004,320827.03910352004,326144.61433728004,320827.03910352004,326144.61433728004,320827.03910352004,326144.61433728004,322599.56418144004,326144.61433728004,320827.03910352004,326144.61433728004,320827.03910352004,326144.61433728004,320827.03910352004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL133*DL132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Phase 1 Variable Costs",null,null,"RWF 000",null,null,null,null,null,{"$f":"L135*L101/1000","v":0},{"$f":"M135*M101/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46428.131792436179,48246.997972978104,46954.638884538552,48794.131480718352,49070.020594162503,47755.615765901486,49626.487392523857,48297.176871587821,50189.264669135046,50473.042068461291,45846.318439384122,51045.419495316004,49678.101017906709,51624.287831086571,50241.463606456251,52209.720684368614,52504.922035753858,51098.508869514568,53100.341510000508,51677.979252598954,53702.513195974476,54006.155013253563,327978.09697012714,342991.34835514071,349008.34088024474,367000.74274000048,373438.92474186182,392690.79473180062,399579.64947379217,420179.15036302659,429912.38087583584,449591.69088843849,457478.74068254465,481063.10925062915,489502.25253032276,514737.52689817321,523767.41020744538,550769.15378104534,563527.43350164592,589322.99454571842,599661.30794650421,630575.60416391876,641637.5995027594,674715.89645539306,686552.2314679526,721946.00920727057,{"$f":"BY135*BY101/1000","v":738669.51135949767},772482.22985177941,786033.64980765886,826555.98594140413,841056.00529419503,884414.90495730238,899929.92566478858,946323.94830431358,968245.04819867923,1012566.6246856154,1030329.7718936164,1083446.2884136084,1102452.8559261698,1159287.5286025612,1179624.5558410017,1240437.6556047404,1269171.7458810867,1327268.2914970722,1350552.1539823625,1420177.0719018672,1445090.804761128,1519589.4669349978,1546247.1610944071,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Phase 1 Costs",null,null,null,null,null,null,null,null,{"$f":"L129+L135","v":0},{"$f":"M129+M135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,229662.35772975688,231434.88280767688,229662.35772975688,231434.88280767688,231434.88280767688,229662.35772975688,231434.88280767688,229662.35772975688,231434.88280767688,231434.88280767688,226117.30757391689,231434.88280767688,229662.35772975688,231434.88280767688,229662.35772975688,231434.88280767688,231434.88280767688,229662.35772975688,231434.88280767688,229662.35772975688,231434.88280767688,231434.88280767688,1381519.1965343812,1385064.2466902211,1379746.6714564613,1385064.2466902211,1379746.6714564613,1385064.2466902211,1379746.6714564613,1385064.2466902211,1381519.1965343812,1385064.2466902211,1379746.6714564613,1385064.2466902211,1379746.6714564613,1385064.2466902211,1379746.6714564613,1385064.2466902211,1381519.1965343812,1385064.2466902211,1379746.6714564613,1385064.2466902211,1379746.6714564613,1385064.2466902211,1379746.6714564613,1385064.2466902211,{"$f":"BY129+BY135","v":1381519.1965343812},1385064.2466902211,1379746.6714564613,1385064.2466902211,1379746.6714564613,1385064.2466902211,1379746.6714564613,1385064.2466902211,1381519.1965343812,1385064.2466902211,1379746.6714564613,1385064.2466902211,1379746.6714564613,1385064.2466902211,1379746.6714564613,1385064.2466902211,1381519.1965343812,1385064.2466902211,1379746.6714564613,1385064.2466902211,1379746.6714564613,1385064.2466902211,1379746.6714564613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL129+DL135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Phase 1 and Phase 2 Fixed Expenses",null,null,"USD",{"$f":"'Operating Assumptions'!H183","v":639166.66666666663},null,null,null,null,{"$f":"$G$140*L128*L3*L10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$140*AR128*AR3*AR10","v":0},0,0,0,0,0,0,0,0,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,{"$f":"$G$140*BX128*BX3*BX10","v":3835000},3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,3835000,0,0,0,0,0,{"$f":"$G$140*DD128*DD3*DD10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Variable Cost per MWH",null,null,"USD/MWH",{"$f":"'Operating Assumptions'!G186","v":6.8019383832367755},null,null,null,null,{"$f":"$G$142*L128","v":6.8019383832367755},{"$f":"$G$142*M128","v":6.8019383832367755},6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,{"$f":"$G$142*BY128","v":6.8019383832367755},6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,{"$f":"$G$142*DL128","v":6.8019383832367755},6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755,6.8019383832367755]
[null,null,"Total Phase 1 and Phase 2 Generation - Net",null,null,"MWH",null,null,null,null,null,{"$f":"L80*L10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR80*AR10","v":0},0,0,0,0,0,0,0,0,222830.11296,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,222830.11296,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,222830.11296,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,{"$f":"BX80*BX10","v":225278.79552000001},222830.11296,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,222830.11296,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,222830.11296,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,165462.08832000001,163663.58736,165462.08832000001,0,0,0,0,0,{"$f":"DD80*DD10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Phase 1 and Phase 2 Generation - Gross",null,null,"MWH",null,null,null,null,null,{"$f":"L24*L10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR24*AR10","v":0},0,0,0,0,0,0,0,0,295075.87200000003,298318.46400000004,293454.576,298318.46400000004,293454.576,298318.46400000004,293454.576,298318.46400000004,295075.87200000003,298318.46400000004,293454.576,298318.46400000004,293454.576,298318.46400000004,293454.576,298318.46400000004,295075.87200000003,298318.46400000004,293454.576,298318.46400000004,293454.576,298318.46400000004,293454.576,{"$f":"BX24*BX10","v":298318.46400000004},295075.87200000003,298318.46400000004,293454.576,298318.46400000004,293454.576,298318.46400000004,293454.576,298318.46400000004,295075.87200000003,298318.46400000004,293454.576,298318.46400000004,293454.576,298318.46400000004,293454.576,298318.46400000004,295075.87200000003,298318.46400000004,293454.576,298318.46400000004,293454.576,298318.46400000004,293454.576,215452.22400000002,213110.35200000001,215452.22400000002,0,0,0,0,0,{"$f":"DD24*DD10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Phase 1 and 2 Variable Costs",null,null,"USD  ",null,null,null,null,null,{"$f":"L142*L143","v":0},{"$f":"M142*M143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1515676.6982836104,1532332.486176837,1507348.8043369972,1532332.486176837,1507348.8043369972,1532332.486176837,1507348.8043369972,1532332.486176837,1515676.6982836104,1532332.486176837,1507348.8043369972,1532332.486176837,1507348.8043369972,1532332.486176837,1507348.8043369972,1532332.486176837,1515676.6982836104,1532332.486176837,1507348.8043369972,1532332.486176837,1507348.8043369972,1532332.486176837,1507348.8043369972,1532332.486176837,{"$f":"BY142*BY143","v":1515676.6982836104},1532332.486176837,1507348.8043369972,1532332.486176837,1507348.8043369972,1532332.486176837,1507348.8043369972,1532332.486176837,1515676.6982836104,1532332.486176837,1507348.8043369972,1532332.486176837,1507348.8043369972,1532332.486176837,1507348.8043369972,1532332.486176837,1515676.6982836104,1532332.486176837,1507348.8043369972,1532332.486176837,1507348.8043369972,1532332.486176837,1507348.8043369972,1125462.9295143215,1113229.6368022093,1125462.9295143215,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL142*DL143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Phase 1 and 2 Total Expense",null,null,"USD  ",null,null,null,null,null,{"$f":"L145+L140","v":0},{"$f":"M145+M140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5350676.6982836109,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,5350676.6982836109,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,5350676.6982836109,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,{"$f":"BY145+BY140","v":5350676.6982836109},5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,5350676.6982836109,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,5350676.6982836109,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,4960462.9295143215,4948229.6368022095,4960462.9295143215,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL145+DL140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"G175","v":2019},{"$f":"H175","v":2021},"MWH","KW"]
[null,null,"Total Operating Expense",null,null,"USD",{"$f":"SUMIF($6:$6,G148,149:149)","v":2764810.9181466824},{"$f":"SUMIF($6:$6,H148,149:149)","v":10709681.290513834},{"$f":"H80","v":446884.56720000005},{"$f":"AM17*1000","v":18765},null,{"$f":"IF(L10,L147,L138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,229662.35772975688,231434.88280767688,229662.35772975688,231434.88280767688,231434.88280767688,229662.35772975688,231434.88280767688,229662.35772975688,231434.88280767688,231434.88280767688,226117.30757391689,231434.88280767688,229662.35772975688,{"$f":"IF(AR10,AR147,AR138)","v":231434.88280767688},229662.35772975688,231434.88280767688,231434.88280767688,229662.35772975688,231434.88280767688,229662.35772975688,231434.88280767688,231434.88280767688,5350676.6982836109,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,5350676.6982836109,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,5350676.6982836109,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,{"$f":"IF(BX10,BX147,BX138)","v":5367332.4861768372},5350676.6982836109,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,5350676.6982836109,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,5350676.6982836109,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,4960462.9295143215,4948229.6368022095,4960462.9295143215,0,0,0,0,0,{"$f":"IF(DD10,DD147,DD138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Operating Expense",null,null,"RWF 000's",{"$f":"SUMIF($6:$6,G148,150:150)","v":2635087.5259840135},{"$f":"SUMIF($6:$6,H148,150:150)","v":11851316.407525979},{"$f":"I149","v":446884.56720000005},{"$f":"J149","v":18765},null,{"$f":"L149*L101/1000","v":0},{"$f":"M149*M101/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200519.85620707861,203209.97940045691,202793.80353867408,205514.43342886018,206676.44191467718,206253.16670655101,209020.20652973946,208592.13127064449,211390.55004523153,212585.78294871081,208875.66832572132,214996.56102832474,214556.24614157408,217434.67795848884,216989.36978638128,219900.44376888033,221143.79284870453,220690.88837600951,223651.62098682119,223193.58045958955,226187.88854839763,227466.78775512046,5439885.7154637966,5644577.6676242743,5811618.3031680053,6039698.1043579737,6218431.5843897648,6462476.9716630336,6653721.7952970499,6914850.3596794456,7130580.4906859407,7398889.8848570064,7617846.0834355904,7916812.176796996,8151095.3092760816,8470989.0291727874,8721671.9809254091,9063958.2612148821,9346736.4561749753,9698435.3394999225,9985442.2509614993,10377325.813264918,10684423.208528806,11103738.620193461,11432332.83312582,11881000.323607003,{"$f":"BY149*BY101/1000","v":12251664.853275692},12712670.346259493,13088877.860645752,13602557.270497657,14005099.310890956,14554736.279432492,14985456.262653319,15573567.818992769,16059433.405531013,16663717.566322261,17156848.875111785,17830177.795964818,18357828.296369612,19078290.241682358,19642876.277115487,20413770.558600124,21050641.23083077,21842734.497702129,22489129.049669515,23371725.912541274,24063368.083146382,25007746.726419166,25747803.848966628,24729882.296285275,25517702.850760765,26460974.057025243,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL149*DL101/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Gas Operating Expense - Phase 1",null,null,"USD",null,null,null,null,null,{"$f":"L129*'Operating Assumptions'!$J$176","v":0},{"$f":"M129*'Operating Assumptions'!$J$176","v":0},{"$f":"N129*'Operating Assumptions'!$J$176","v":0},{"$f":"O129*'Operating Assumptions'!$J$176","v":0},{"$f":"P129*'Operating Assumptions'!$J$176","v":0},{"$f":"Q129*'Operating Assumptions'!$J$176","v":0},{"$f":"R129*'Operating Assumptions'!$J$176","v":0},{"$f":"S129*'Operating Assumptions'!$J$176","v":0},{"$f":"T129*'Operating Assumptions'!$J$176","v":0},{"$f":"U129*'Operating Assumptions'!$J$176","v":0},{"$f":"V129*'Operating Assumptions'!$J$176","v":0},{"$f":"W129*'Operating Assumptions'!$J$176","v":0},{"$f":"X129*'Operating Assumptions'!$J$176","v":0},{"$f":"Y129*'Operating Assumptions'!$J$176","v":0},{"$f":"Z129*'Operating Assumptions'!$J$176","v":0},{"$f":"AA129*'Operating Assumptions'!$J$176","v":0},{"$f":"AB129*'Operating Assumptions'!$J$176","v":0},{"$f":"AC129*'Operating Assumptions'!$J$176","v":0},{"$f":"AD129*'Operating Assumptions'!$J$176","v":0},{"$f":"AE129*'Operating Assumptions'!$J$176","v":109172.14585653773},{"$f":"AF129*'Operating Assumptions'!$J$176","v":109172.14585653773},{"$f":"AG129*'Operating Assumptions'!$J$176","v":109172.14585653773},{"$f":"AH129*'Operating Assumptions'!$J$176","v":109172.14585653773},{"$f":"AI129*'Operating Assumptions'!$J$176","v":109172.14585653773},{"$f":"AJ129*'Operating Assumptions'!$J$176","v":109172.14585653773},{"$f":"AK129*'Operating Assumptions'!$J$176","v":109172.14585653773},{"$f":"AL129*'Operating Assumptions'!$J$176","v":109172.14585653773},{"$f":"AM129*'Operating Assumptions'!$J$176","v":109172.14585653773},{"$f":"AN129*'Operating Assumptions'!$J$176","v":109172.14585653773},{"$f":"AO129*'Operating Assumptions'!$J$176","v":109172.14585653773},{"$f":"AP129*'Operating Assumptions'!$J$176","v":109172.14585653773},{"$f":"AQ129*'Operating Assumptions'!$J$176","v":109172.14585653773},{"$f":"AR129*'Operating Assumptions'!$J$176","v":109172.14585653773},{"$f":"AS129*'Operating Assumptions'!$J$176","v":109172.14585653773},{"$f":"AT129*'Operating Assumptions'!$J$176","v":109172.14585653773},{"$f":"AU129*'Operating Assumptions'!$J$176","v":109172.14585653773},{"$f":"AV129*'Operating Assumptions'!$J$176","v":109172.14585653773},{"$f":"AW129*'Operating Assumptions'!$J$176","v":109172.14585653773},{"$f":"AX129*'Operating Assumptions'!$J$176","v":109172.14585653773},{"$f":"AY129*'Operating Assumptions'!$J$176","v":109172.14585653773},{"$f":"AZ129*'Operating Assumptions'!$J$176","v":109172.14585653773},{"$f":"BA129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"BB129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"BC129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"BD129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"BE129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"BF129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"BG129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"BH129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"BI129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"BJ129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"BK129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"BL129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"BM129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"BN129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"BO129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"BP129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"BQ129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"BR129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"BS129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"BT129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"BU129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"BV129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"BW129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"BX129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"BY129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"BZ129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"CA129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"CB129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"CC129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"CD129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"CE129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"CF129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"CG129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"CH129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"CI129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"CJ129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"CK129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"CL129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"CM129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"CN129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"CO129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"CP129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"CQ129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"CR129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"CS129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"CT129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"CU129*'Operating Assumptions'!$J$176","v":655032.87513922632},{"$f":"CV129*'Operating Assumptions'!$J$176","v":0},{"$f":"CW129*'Operating Assumptions'!$J$176","v":0},{"$f":"CX129*'Operating Assumptions'!$J$176","v":0},{"$f":"CY129*'Operating Assumptions'!$J$176","v":0},{"$f":"CZ129*'Operating Assumptions'!$J$176","v":0},{"$f":"DA129*'Operating Assumptions'!$J$176","v":0},{"$f":"DB129*'Operating Assumptions'!$J$176","v":0},{"$f":"DC129*'Operating Assumptions'!$J$176","v":0},{"$f":"DD129*'Operating Assumptions'!$J$176","v":0},{"$f":"DE129*'Operating Assumptions'!$J$176","v":0},{"$f":"DF129*'Operating Assumptions'!$J$176","v":0},{"$f":"DG129*'Operating Assumptions'!$J$176","v":0},{"$f":"DH129*'Operating Assumptions'!$J$176","v":0},{"$f":"DI129*'Operating Assumptions'!$J$176","v":0},{"$f":"DJ129*'Operating Assumptions'!$J$176","v":0},{"$f":"DK129*'Operating Assumptions'!$J$176","v":0},{"$f":"DL129*'Operating Assumptions'!$J$176","v":0},{"$f":"DM129*'Operating Assumptions'!$J$176","v":0},{"$f":"DN129*'Operating Assumptions'!$J$176","v":0},{"$f":"DO129*'Operating Assumptions'!$J$176","v":0},{"$f":"DP129*'Operating Assumptions'!$J$176","v":0},{"$f":"DQ129*'Operating Assumptions'!$J$176","v":0},{"$f":"DR129*'Operating Assumptions'!$J$176","v":0},{"$f":"DS129*'Operating Assumptions'!$J$176","v":0},{"$f":"DT129*'Operating Assumptions'!$J$176","v":0},{"$f":"DU129*'Operating Assumptions'!$J$176","v":0},{"$f":"DV129*'Operating Assumptions'!$J$176","v":0},{"$f":"DW129*'Operating Assumptions'!$J$176","v":0},{"$f":"DX129*'Operating Assumptions'!$J$176","v":0},{"$f":"DY129*'Operating Assumptions'!$J$176","v":0},{"$f":"DZ129*'Operating Assumptions'!$J$176","v":0},{"$f":"EA129*'Operating Assumptions'!$J$176","v":0},{"$f":"EB129*'Operating Assumptions'!$J$176","v":0},{"$f":"EC129*'Operating Assumptions'!$J$176","v":0},{"$f":"ED129*'Operating Assumptions'!$J$176","v":0}]
[null,null,"Gas Operating Expense - Phase 1 and 2",null,null,null,null,null,null,null,null,{"$f":"L150*'Operating Assumptions'!$J$183","v":0},{"$f":"M150*'Operating Assumptions'!$J$183","v":0},{"$f":"N150*'Operating Assumptions'!$J$183","v":0},{"$f":"O150*'Operating Assumptions'!$J$183","v":0},{"$f":"P150*'Operating Assumptions'!$J$183","v":0},{"$f":"Q150*'Operating Assumptions'!$J$183","v":0},{"$f":"R150*'Operating Assumptions'!$J$183","v":0},{"$f":"S150*'Operating Assumptions'!$J$183","v":0},{"$f":"T150*'Operating Assumptions'!$J$183","v":0},{"$f":"U150*'Operating Assumptions'!$J$183","v":0},{"$f":"V150*'Operating Assumptions'!$J$183","v":0},{"$f":"W150*'Operating Assumptions'!$J$183","v":0},{"$f":"X150*'Operating Assumptions'!$J$183","v":0},{"$f":"Y150*'Operating Assumptions'!$J$183","v":0},{"$f":"Z150*'Operating Assumptions'!$J$183","v":0},{"$f":"AA150*'Operating Assumptions'!$J$183","v":0},{"$f":"AB150*'Operating Assumptions'!$J$183","v":0},{"$f":"AC150*'Operating Assumptions'!$J$183","v":0},{"$f":"AD150*'Operating Assumptions'!$J$183","v":0},{"$f":"AE150*'Operating Assumptions'!$J$183","v":128390.91730300052},{"$f":"AF150*'Operating Assumptions'!$J$183","v":130113.37706827799},{"$f":"AG150*'Operating Assumptions'!$J$183","v":129846.90370417142},{"$f":"AH150*'Operating Assumptions'!$J$183","v":131588.89661125903},{"$f":"AI150*'Operating Assumptions'!$J$183","v":132332.91936406732},{"$f":"AJ150*'Operating Assumptions'!$J$183","v":132061.90035741686},{"$f":"AK150*'Operating Assumptions'!$J$183","v":133833.60909406294},{"$f":"AL150*'Operating Assumptions'!$J$183","v":133559.51666137553},{"$f":"AM150*'Operating Assumptions'!$J$183","v":135351.31703597849},{"$f":"AN150*'Operating Assumptions'!$J$183","v":136116.61306087667},{"$f":"AO150*'Operating Assumptions'!$J$183","v":133741.0626851923},{"$f":"AP150*'Operating Assumptions'!$J$183","v":137660.21086166479},{"$f":"AQ150*'Operating Assumptions'!$J$183","v":137378.28151421054},{"$f":"AR150*'Operating Assumptions'!$J$183","v":139221.31346305742},{"$f":"AS150*'Operating Assumptions'!$J$183","v":138936.18696346343},{"$f":"AT150*'Operating Assumptions'!$J$183","v":140800.11937404709},{"$f":"AU150*'Operating Assumptions'!$J$183","v":141596.22371955198},{"$f":"AV150*'Operating Assumptions'!$J$183","v":141306.23338243598},{"$f":"AW150*'Operating Assumptions'!$J$183","v":143201.96173064731},{"$f":"AX150*'Operating Assumptions'!$J$183","v":142908.68282767179},{"$f":"AY150*'Operating Assumptions'!$J$183","v":144825.90922849689},{"$f":"AZ150*'Operating Assumptions'!$J$183","v":145644.77597513795},{"$f":"BA150*'Operating Assumptions'!$J$183","v":3483106.0137536172},{"$f":"BB150*'Operating Assumptions'!$J$183","v":3614168.2835932956},{"$f":"BC150*'Operating Assumptions'!$J$183","v":3721122.7809184273},{"$f":"BD150*'Operating Assumptions'!$J$183","v":3867160.0634448263},{"$f":"BE150*'Operating Assumptions'!$J$183","v":3981601.3755827169},{"$f":"BF150*'Operating Assumptions'!$J$183","v":4137861.2678859653},{"$f":"BG150*'Operating Assumptions'!$J$183","v":4260313.4718735078},{"$f":"BH150*'Operating Assumptions'!$J$183","v":4427511.5566379828},{"$f":"BI150*'Operating Assumptions'!$J$183","v":4565641.4652352473},{"$f":"BJ150*'Operating Assumptions'!$J$183","v":4737437.3656026414},{"$f":"BK150*'Operating Assumptions'!$J$183","v":4877632.8939479776},{"$f":"BL150*'Operating Assumptions'!$J$183","v":5069057.9811948258},{"$f":"BM150*'Operating Assumptions'!$J$183","v":5219067.196524336},{"$f":"BN150*'Operating Assumptions'!$J$183","v":5423892.0398784643},{"$f":"BO150*'Operating Assumptions'!$J$183","v":5584401.9002810409},{"$f":"BP150*'Operating Assumptions'!$J$183","v":5803564.482669957},{"$f":"BQ150*'Operating Assumptions'!$J$183","v":5984624.6157209165},{"$f":"BR150*'Operating Assumptions'!$J$183","v":6209813.9964568522},{"$f":"BS150*'Operating Assumptions'!$J$183","v":6393581.735631763},{"$f":"BT150*'Operating Assumptions'!$J$183","v":6644500.976208833},{"$f":"BU150*'Operating Assumptions'!$J$183","v":6841132.4571259869},{"$f":"BV150*'Operating Assumptions'!$J$183","v":7109616.0445434507},{"$f":"BW150*'Operating Assumptions'!$J$183","v":7320011.729124805},{"$f":"BX150*'Operating Assumptions'!$J$183","v":7607289.1676614918},{"$f":"BY150*'Operating Assumptions'!$J$183","v":7844622.0676347576},{"$f":"BZ150*'Operating Assumptions'!$J$183","v":8139799.4093977958},{"$f":"CA150*'Operating Assumptions'!$J$183","v":8380681.4286749894},{"$f":"CB150*'Operating Assumptions'!$J$183","v":8709585.3680556417},{"$f":"CC150*'Operating Assumptions'!$J$183","v":8967329.128682239},{"$f":"CD150*'Operating Assumptions'!$J$183","v":9319256.3438195363},{"$f":"CE150*'Operating Assumptions'!$J$183","v":9595042.167689994},{"$f":"CF150*'Operating Assumptions'!$J$183","v":9971604.2878869046},{"$f":"CG150*'Operating Assumptions'!$J$183","v":10282699.306213591},{"$f":"CH150*'Operating Assumptions'!$J$183","v":10669616.588038987},{"$f":"CI150*'Operating Assumptions'!$J$183","v":10985363.777788274},{"$f":"CJ150*'Operating Assumptions'!$J$183","v":11416489.749201715},{"$f":"CK150*'Operating Assumptions'!$J$183","v":11754339.242233455},{"$f":"CL150*'Operating Assumptions'!$J$183","v":12215644.031645836},{"$f":"CM150*'Operating Assumptions'!$J$183","v":12577142.989189798},{"$f":"CN150*'Operating Assumptions'!$J$183","v":13070739.113861047},{"$f":"CO150*'Operating Assumptions'!$J$183","v":13478521.222614547},{"$f":"CP150*'Operating Assumptions'!$J$183","v":13985690.851831317},{"$f":"CQ150*'Operating Assumptions'!$J$183","v":14399571.008323396},{"$f":"CR150*'Operating Assumptions'!$J$183","v":14964689.211459506},{"$f":"CS150*'Operating Assumptions'!$J$183","v":15407540.978906034},{"$f":"CT150*'Operating Assumptions'!$J$183","v":16012217.456261674},{"$f":"CU150*'Operating Assumptions'!$J$183","v":16486068.847429456},{"$f":"CV150*'Operating Assumptions'!$J$183","v":15834303.559126601},{"$f":"CW150*'Operating Assumptions'!$J$183","v":16338737.412075356},{"$f":"CX150*'Operating Assumptions'!$J$183","v":16942704.808265463},{"$f":"CY150*'Operating Assumptions'!$J$183","v":0},{"$f":"CZ150*'Operating Assumptions'!$J$183","v":0},{"$f":"DA150*'Operating Assumptions'!$J$183","v":0},{"$f":"DB150*'Operating Assumptions'!$J$183","v":0},{"$f":"DC150*'Operating Assumptions'!$J$183","v":0},{"$f":"DD150*'Operating Assumptions'!$J$183","v":0},{"$f":"DE150*'Operating Assumptions'!$J$183","v":0},{"$f":"DF150*'Operating Assumptions'!$J$183","v":0},{"$f":"DG150*'Operating Assumptions'!$J$183","v":0},{"$f":"DH150*'Operating Assumptions'!$J$183","v":0},{"$f":"DI150*'Operating Assumptions'!$J$183","v":0},{"$f":"DJ150*'Operating Assumptions'!$J$183","v":0},{"$f":"DK150*'Operating Assumptions'!$J$183","v":0},{"$f":"DL150*'Operating Assumptions'!$J$183","v":0},{"$f":"DM150*'Operating Assumptions'!$J$183","v":0},{"$f":"DN150*'Operating Assumptions'!$J$183","v":0},{"$f":"DO150*'Operating Assumptions'!$J$183","v":0},{"$f":"DP150*'Operating Assumptions'!$J$183","v":0},{"$f":"DQ150*'Operating Assumptions'!$J$183","v":0},{"$f":"DR150*'Operating Assumptions'!$J$183","v":0},{"$f":"DS150*'Operating Assumptions'!$J$183","v":0},{"$f":"DT150*'Operating Assumptions'!$J$183","v":0},{"$f":"DU150*'Operating Assumptions'!$J$183","v":0},{"$f":"DV150*'Operating Assumptions'!$J$183","v":0},{"$f":"DW150*'Operating Assumptions'!$J$183","v":0},{"$f":"DX150*'Operating Assumptions'!$J$183","v":0},{"$f":"DY150*'Operating Assumptions'!$J$183","v":0},{"$f":"DZ150*'Operating Assumptions'!$J$183","v":0},{"$f":"EA150*'Operating Assumptions'!$J$183","v":0},{"$f":"EB150*'Operating Assumptions'!$J$183","v":0},{"$f":"EC150*'Operating Assumptions'!$J$183","v":0},{"$f":"ED150*'Operating Assumptions'!$J$183","v":0}]
[null,null,"Total Gas Operating Expense",null,null,null,null,null,null,null,null,{"$f":"IF(L10,L153,L152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,109172.14585653773,109172.14585653773,109172.14585653773,109172.14585653773,109172.14585653773,109172.14585653773,109172.14585653773,109172.14585653773,109172.14585653773,109172.14585653773,109172.14585653773,109172.14585653773,109172.14585653773,{"$f":"IF(AR10,AR153,AR152)","v":109172.14585653773},109172.14585653773,109172.14585653773,109172.14585653773,109172.14585653773,109172.14585653773,109172.14585653773,109172.14585653773,109172.14585653773,3483106.0137536172,3614168.2835932956,3721122.7809184273,3867160.0634448263,3981601.3755827169,4137861.2678859653,4260313.4718735078,4427511.5566379828,4565641.4652352473,4737437.3656026414,4877632.8939479776,5069057.9811948258,5219067.196524336,5423892.0398784643,5584401.9002810409,5803564.482669957,5984624.6157209165,6209813.9964568522,6393581.735631763,6644500.976208833,6841132.4571259869,7109616.0445434507,7320011.729124805,{"$f":"IF(BX10,BX153,BX152)","v":7607289.1676614918},7844622.0676347576,8139799.4093977958,8380681.4286749894,8709585.3680556417,8967329.128682239,9319256.3438195363,9595042.167689994,9971604.2878869046,10282699.306213591,10669616.588038987,10985363.777788274,11416489.749201715,11754339.242233455,12215644.031645836,12577142.989189798,13070739.113861047,13478521.222614547,13985690.851831317,14399571.008323396,14964689.211459506,15407540.978906034,16012217.456261674,16486068.847429456,15834303.559126601,16338737.412075356,16942704.808265463,0,0,0,0,0,{"$f":"IF(DD10,DD153,DD152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Revenues",null,null,null,null,null,null,null,null,null,null,{"$f":"K156+L8","v":0},{"$f":"L156+M8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,{"$f":"BX156+BY8","v":47},48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69,69]
[null,"Phase 1 Revenues",null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(L156/2,0)","v":0},{"$f":"ROUNDUP(M156/2,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,2,2,3,3,4,4,5,5,6,6,7,7,8,8,9,9,10,10,11,11,12,12,13,13,14,14,15,15,16,16,17,17,18,18,19,19,20,20,21,21,22,22,23,23,{"$f":"ROUNDUP(BY156/2,0)","v":24},24,25,25,26,26,27,27,28,28,29,29,30,30,31,31,32,32,33,33,34,34,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,"Phase 1 Capacity Charge",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(L157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(M157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(N157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(O157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(P157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(Q157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(R157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(S157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(T157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(U157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(V157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(W157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(X157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(Y157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(Z157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(AA157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(AB157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(AC157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(AD157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(AE157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(AF157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(AG157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(AH157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(AI157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(AJ157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(AK157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(AL157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(AM157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(AN157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(AO157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(AP157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(AQ157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(AR157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(AS157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(AT157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(AU157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(AV157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(AW157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(AX157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(AY157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(AZ157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(BA157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(BB157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(BC157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(BD157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(BE157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(BF157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(BG157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(BH157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(BI157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(BJ157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(BK157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(BL157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(BM157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(BN157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(BO157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(BP157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(BQ157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(BR157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(BS157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(BT157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(BU157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(BV157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(BW157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(BX157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(BY157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(BZ157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(CA157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(CB157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(CC157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(CD157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(CE157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(CF157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(CG157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(CH157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(CI157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(CJ157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(CK157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(CL157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(CM157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(CN157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(CO157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(CP157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(CQ157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(CR157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(CS157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(CT157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(CU157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(CV157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(CW157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(CX157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(CY157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(CZ157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(DA157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(DB157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(DC157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(DD157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(DE157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(DF157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(DG157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(DH157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(DI157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(DJ157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(DK157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(DL157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(DM157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(DN157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(DO157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(DP157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(DQ157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(DR157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(DS157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(DT157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(DU157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(DV157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(DW157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(DX157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(DY157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(DZ157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(EA157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(EB157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(EC157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77},{"$f":"LOOKUP(ED157,'Operating Assumptions'!197:197,'Operating Assumptions'!200:200)","v":77}]
[null,null,"Phase 1 Fixed O&M Charge",null,null,null,null,null,null,null,null,{"$f":"L169","v":14},{"$f":"M169","v":14},14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,{"$f":"BY169","v":14},14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14]
[null,null,"Phase 1 Variable Energy Charge",null,null,null,null,null,null,null,null,{"$f":"L170","v":7},{"$f":"M170","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"BY170","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,"Phase 1 Total Charge",null,null,"USD/MWH",{"$f":"'Operating Assumptions'!G189","v":98},null,null,null,null,{"$f":"SUM(L158:L160)","v":98},{"$f":"SUM(M158:M160)","v":98},98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,{"$f":"SUM(BY158:BY160)","v":98},98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98]
[]
[null,null,"Net Phase 1 Energy Production",null,null,"MWH",null,null,null,null,null,{"$f":"L78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9752.7240000000002,10077.8148,9752.7240000000002,10077.8148,10077.8148,9752.7240000000002,10077.8148,9752.7240000000002,10077.8148,10077.8148,9102.5424000000003,10077.8148,9752.7240000000002,{"$f":"AR78","v":10077.8148},9752.7240000000002,10077.8148,10077.8148,9752.7240000000002,10077.8148,9752.7240000000002,10077.8148,10077.8148,59166.525600000001,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,59166.525600000001,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,59166.525600000001,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,{"$f":"BX78","v":59816.707200000004},59166.525600000001,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,59166.525600000001,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,59166.525600000001,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,59816.707200000004,58841.434800000003,0,0,0,0,0,0,0,0,{"$f":"DD78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Phase 1 Revenue",null,null,"USD",null,null,null,null,null,{"$f":"L163*L161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,955766.95200000005,987625.8504,955766.95200000005,987625.8504,987625.8504,955766.95200000005,987625.8504,955766.95200000005,987625.8504,987625.8504,892049.15520000004,987625.8504,955766.95200000005,{"$f":"AR163*AR161","v":987625.8504},955766.95200000005,987625.8504,987625.8504,955766.95200000005,987625.8504,955766.95200000005,987625.8504,987625.8504,5798319.5088,5862037.3056000005,5766460.6104000006,5862037.3056000005,5766460.6104000006,5862037.3056000005,5766460.6104000006,5862037.3056000005,5798319.5088,5862037.3056000005,5766460.6104000006,5862037.3056000005,5766460.6104000006,5862037.3056000005,5766460.6104000006,5862037.3056000005,5798319.5088,5862037.3056000005,5766460.6104000006,5862037.3056000005,5766460.6104000006,5862037.3056000005,5766460.6104000006,{"$f":"BX163*BX161","v":5862037.3056000005},5798319.5088,5862037.3056000005,5766460.6104000006,5862037.3056000005,5766460.6104000006,5862037.3056000005,5766460.6104000006,5862037.3056000005,5798319.5088,5862037.3056000005,5766460.6104000006,5862037.3056000005,5766460.6104000006,5862037.3056000005,5766460.6104000006,5862037.3056000005,5798319.5088,5862037.3056000005,5766460.6104000006,5862037.3056000005,5766460.6104000006,5862037.3056000005,5766460.6104000006,0,0,0,0,0,0,0,0,{"$f":"DD163*DD161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Inflation Rate",null,null,"% p.p.",null,null,null,null,null,{"$f":"L86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Index",null,null,null,null,null,null,null,1,{"$f":"K167*(1+L166*L10)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AQ167*(1+AR166*AR10)","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,{"$f":"BW167*(1+BX166*BX10)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"DC167*(1+DD166*DD10)","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]
[null,null,"PPA Capacity Charge",null,null,"USD/MWH",{"$f":"'Operating Assumptions'!G191","v":77},null,null,null,null,{"$f":"$G$168","v":77},{"$f":"$G$168","v":77},77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,{"$f":"$G$168","v":77},77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77]
[null,null,"Fixed O&M Charge",null,null,"USD/MWH",{"$f":"'Operating Assumptions'!G192","v":14},null,null,null,null,{"$f":"$G$169*L167","v":14},{"$f":"$G$169*M167","v":14},14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,{"$f":"$G$169*BY167","v":14},14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,{"$f":"$G$169*DL167","v":14},14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14]
[null,null,"Variable O&M Charge",null,null,"USD/MWH",{"$f":"'Operating Assumptions'!G193","v":7},null,null,null,null,{"$f":"$G$170*L167","v":7},{"$f":"$G$170*M167","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"$G$170*BY167","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"$G$170*DL167","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,"Total Charge",null,null,"USD/MWH",null,null,null,null,null,{"$f":"SUM(L168:L170)","v":98},{"$f":"SUM(M168:M170)","v":98},98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,{"$f":"SUM(BY168:BY170)","v":98},98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,{"$f":"SUM(DL168:DL170)","v":98},98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98,98]
[]
[null,null,"Phase 1 and Phase 2 Energy Production",null,null,"MWH",null,null,null,null,null,{"$f":"L80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9752.7240000000002,10077.8148,9752.7240000000002,10077.8148,10077.8148,9752.7240000000002,10077.8148,9752.7240000000002,10077.8148,10077.8148,9102.5424000000003,10077.8148,9752.7240000000002,{"$f":"AR80","v":10077.8148},9752.7240000000002,10077.8148,10077.8148,9752.7240000000002,10077.8148,9752.7240000000002,10077.8148,10077.8148,222830.11296,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,222830.11296,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,222830.11296,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,{"$f":"BX80","v":225278.79552000001},222830.11296,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,222830.11296,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,222830.11296,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,165462.08832000001,163663.58736,165462.08832000001,0,0,0,0,0,{"$f":"DD80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Phase 1 and Phase 2 Revenue",null,null,"USD",null,null,null,null,null,{"$f":"L173*L171*L10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR173*AR171*AR10","v":0},0,0,0,0,0,0,0,0,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,{"$f":"BX173*BX171*BX10","v":22077321.960960001},21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,16215284.65536,16039031.561280001,16215284.65536,0,0,0,0,0,{"$f":"DD173*DD171*DD10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"YEAR(G8)+1","v":2019},{"$f":"YEAR(G10)+1","v":2021}]
[null,null,"Total Revenue",null,null,"USD",{"$f":"SUMIF(6:6,G175,176:176)","v":11628497.916000001},{"$f":"SUMIF($6:$6,H175,176:176)","v":43794687.585600004},null,null,null,{"$f":"IF(L10,L174,L164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,955766.95200000005,987625.8504,955766.95200000005,987625.8504,987625.8504,955766.95200000005,987625.8504,955766.95200000005,987625.8504,987625.8504,892049.15520000004,987625.8504,955766.95200000005,{"$f":"IF(AR10,AR174,AR164)","v":987625.8504},955766.95200000005,987625.8504,987625.8504,955766.95200000005,987625.8504,955766.95200000005,987625.8504,987625.8504,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,{"$f":"IF(BX10,BX174,BX164)","v":22077321.960960001},21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,16215284.65536,16039031.561280001,16215284.65536,0,0,0,0,0,{"$f":"IF(DD10,DD174,DD164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue",null,null,"RWF 000",{"$f":"SUMIF($6:$6,G175,177:177)","v":11085045.417294802},{"$f":"SUMIF($6:$6,H175,177:177)","v":48467956.762605965},null,null,null,{"$f":"L176*L101/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,834486.99942387664,867178.82058393618,843950.29907651269,877012.85399281012,881971.61217590852,858346.84635359561,891973.39968955622,868080.72287719278,902088.61007542256,907189.1502291112,824029.63961918489,917476.91118424316,892901.08938354801,{"$f":"AR176*AR101/1000","v":927881.33802481159},903026.82001186849,938403.75377230649,943709.62502822198,918431.12559834693,954411.53766782489,928846.37347859598,965234.81278070167,970692.39074514853,22201433.734129846,23217708.018410996,23625009.182906192,24842947.57969977,25278759.825709626,26581953.910278756,27048273.013509303,28442690.683998264,29101550.754976802,30433679.03187814,30967567.773166798,32564036.564109612,33135297.517288473,34843519.123597287,35454768.343498662,37282565.462249093,38146196.614436083,39892345.044606529,40592164.27647163,42684809.197728992,43433615.775824636,45672745.841570012,46473968.880132362,{"$f":"BX176*BX101/1000","v":48869838.050479919},50001882.318878308,52290726.714013509,53208046.970863536,55951077.583994456,56932610.258823991,59867653.014874063,60917892.97694166,64058388.725915253,65542267.836075246,68542475.936729312,69744895.669300511,73340449.252300367,74627038.366151556,78474280.699961394,79850931.051782146,83967480.348958701,85912543.165878788,89845203.973385796,91421330.961185381,96134368.251522794,97820824.128468335,102863774.0291294,104668281.81746115,80839648.763805121,82712256.996062353,86498424.17727147,0,0,0,0,0,{"$f":"DD176*DD101/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"RURA Expenses",null,null,"USD",{"$f":"'Operating Assumptions'!G180","v":0.01},null,null,null,null,{"$f":"L180/L101*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9557.6695199999995,9876.2585040000013,9557.6695200000013,9876.2585040000031,9876.2585039999994,9557.6695199999995,9876.2585039999994,9557.6695200000013,9876.2585040000013,9876.2585039999994,8920.4915519999995,9876.2585039999994,9557.6695200000013,{"$f":"AR180/AR101*1000","v":9876.2585039999994},9557.6695200000013,9876.2585040000013,9876.2585040000013,9557.6695200000013,9876.2585040000013,9557.6695200000013,9876.2585040000013,9876.2585040000013,218373.51070080005,220773.21960960003,217173.65624639994,220773.21960960003,217173.6562464,220773.21960960003,217173.65624639997,220773.21960960003,218373.51070080002,220773.2196096,217173.6562464,220773.21960960003,217173.65624639997,220773.2196096,217173.65624639994,220773.2196096,218373.51070080002,220773.2196096,217173.6562464,220773.21960960003,217173.65624639997,220773.2196096,217173.6562464,{"$f":"BX180/BX101*1000","v":220773.2196096},218373.51070079999,220773.2196096,217173.65624639997,220773.21960960003,217173.6562464,220773.2196096,217173.65624639997,220773.21960960003,218373.51070080005,220773.2196096,217173.65624640003,220773.21960960003,217173.6562464,220773.2196096,217173.65624639994,220773.21960960003,218373.51070080005,220773.2196096,217173.6562464,220773.2196096,217173.65624639997,220773.21960960003,217173.6562464,162152.84655360001,160390.31561280004,162152.84655359999,0,0,0,0,0,{"$f":"DD180/DD101*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]
[null,null,"RURA Expenses",null,null,"RWF 000's",{"$f":"G179","v":0.01},null,null,null,null,{"$f":"L177*$G$180","v":0},{"$f":"M177*$G$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8344.8699942387666,8671.7882058393625,8439.5029907651278,8770.1285399281023,8819.7161217590856,8583.4684635359554,8919.7339968955621,8680.8072287719278,9020.8861007542255,9071.8915022911115,8240.2963961918485,9174.7691118424318,8929.0108938354806,9278.8133802481152,9030.2682001186859,9384.0375377230648,9437.0962502822204,9184.3112559834699,9544.11537667825,9288.4637347859607,9652.3481278070176,9706.9239074514862,222014.33734129847,232177.08018410997,236250.09182906192,248429.47579699769,252787.59825709628,265819.53910278756,270482.73013509304,284426.90683998266,291015.50754976802,304336.79031878139,309675.67773166799,325640.36564109614,331352.9751728847,348435.19123597286,354547.68343498663,372825.65462249093,381461.96614436083,398923.45044606528,405921.64276471629,426848.09197728994,434336.15775824635,456727.45841570012,464739.68880132365,488698.38050479919,{"$f":"BY177*$G$180","v":500018.82318878308},522907.26714013511,532080.46970863536,559510.7758399446,569326.10258823994,598676.53014874063,609178.92976941657,640583.8872591526,655422.67836075253,685424.7593672931,697448.95669300517,733404.49252300372,746270.38366151555,784742.806999614,798509.31051782146,839674.80348958704,859125.43165878789,898452.03973385796,914213.30961185379,961343.68251522793,978208.24128468335,1028637.7402912941,1046682.8181746115,808396.48763805127,827122.56996062351,864984.24177271477,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL177*$G$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total Operating Cash Flow"]
[null,"USD"]
[null,null,"Revenues",null,null,"USD",null,null,null,null,null,{"$f":"L176","v":0},{"$f":"M176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,955766.95200000005,987625.8504,955766.95200000005,987625.8504,987625.8504,955766.95200000005,987625.8504,955766.95200000005,987625.8504,987625.8504,892049.15520000004,987625.8504,955766.95200000005,987625.8504,955766.95200000005,987625.8504,987625.8504,955766.95200000005,987625.8504,955766.95200000005,987625.8504,987625.8504,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,{"$f":"BY176","v":21837351.070080001},22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,16215284.65536,16039031.561280001,16215284.65536,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Operating Expenses",null,null,"USD",null,null,null,null,null,{"$f":"L149+L179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,239220.02724975688,241311.14131167688,239220.02724975688,241311.14131167688,241311.14131167688,239220.02724975688,241311.14131167688,239220.02724975688,241311.14131167688,241311.14131167688,235037.79912591688,241311.14131167688,239220.02724975688,{"$f":"AR149+AR179","v":241311.14131167688},239220.02724975688,241311.14131167688,241311.14131167688,239220.02724975688,241311.14131167688,239220.02724975688,241311.14131167688,241311.14131167688,5569050.2089844113,5588105.7057864368,5559522.4605833963,5588105.7057864368,5559522.4605833972,5588105.7057864368,5559522.4605833963,5588105.7057864368,5569050.2089844113,5588105.7057864368,5559522.4605833972,5588105.7057864368,5559522.4605833963,5588105.7057864368,5559522.4605833963,5588105.7057864368,5569050.2089844113,5588105.7057864368,5559522.4605833972,5588105.7057864368,5559522.4605833963,5588105.7057864368,5559522.4605833972,{"$f":"BX149+BX179","v":5588105.7057864368},5569050.2089844104,5588105.7057864368,5559522.4605833963,5588105.7057864368,5559522.4605833972,5588105.7057864368,5559522.4605833963,5588105.7057864368,5569050.2089844113,5588105.7057864368,5559522.4605833972,5588105.7057864368,5559522.4605833972,5588105.7057864368,5559522.4605833963,5588105.7057864368,5569050.2089844113,5588105.7057864368,5559522.4605833972,5588105.7057864368,5559522.4605833963,5588105.7057864368,5559522.4605833972,5122615.7760679219,5108619.95241501,5122615.7760679219,0,0,0,0,0,{"$f":"DD149+DD179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBITDA",null,"USD",null,null,null,null,null,{"$f":"L184-L185","v":0},{"$f":"M184-M185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,657011.35607408313,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,{"$f":"BY184-BY185","v":16268300.861095591},16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,11092668.879292078,10930411.608864991,11092668.879292078,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL184-DL185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Capital Expenditures",null,null,"USD",null,null,null,null,null,{"$f":"L124","v":9825833.1273390315},3342022.3400856489,781496.96755069192,1176068.9385305445,1648054.8295286701,9154678.7627366781,3821109.7525072722,7108206.1465388611,2855529.313542949,902893.74955495412,4018045.9250688665,1798668.9655075248,1738538.3559756959,1201485.1337854175,2192999.5761994398,390356.14039979922,0,0,0,13038079.585624835,5351471.200878216,1251385.5653382633,1883200.77316788,2638976.3622779706,14659088.051105373,6118618.2242616322,11382138.301964005,4572465.8095184993,1445774.2667490537,6433965.6841614796,2880149.8581784619,2783864.6773940064,{"$f":"AR124","v":1923898.8963703914},3511578.5836634096,625064.53603836859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax Cash Flow",null,{"$f":"F187","v":"USD"},null,null,null,null,null,{"$f":"L186-L187","v":-9825833.1273390315},{"$f":"M186-M187","v":-3342022.3400856489},-781496.96755069192,-1176068.9385305445,-1648054.8295286701,-9154678.7627366781,-3821109.7525072722,-7108206.1465388611,-2855529.313542949,-902893.74955495412,-4018045.9250688665,-1798668.9655075248,-1738538.3559756959,-1201485.1337854175,-2192999.5761994398,-390356.14039979922,0,0,0,-12321532.660874592,-4605156.4917898923,-534838.64058802009,-1136886.0640795568,-1892661.6531896475,-13942541.12635513,-5372303.5151733086,-10665591.377213763,-3826151.1004301761,-699459.55766073056,-5776954.3280873969,-2133835.1490901387,-2067317.7526437631,-1177584.1872820682,-2795031.6589131663,121250.17304995458,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,{"$f":"BY186-BY187","v":16268300.861095591},16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,11092668.879292078,10930411.608864991,11092668.879292078,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL186-DL187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pre-tax Project IRR in USD",null,null,{"$f":"F187","v":"USD"},{"$f":"XIRR(L188:DK188,L5:DK5)","v":0.1989158093929291}]
[]
[null,"Inflation Index",null,null,null,null,null,null,null,null,null,{"$f":"L89","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AR89","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,{"$f":"BX89","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"DD89","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]
[]
[null,"Real"]
[null,null,"Revenues",null,null,"Real USD",null,null,null,null,null,{"$f":"L184/L192","v":0},{"$f":"M184/M192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,955766.95200000005,987625.8504,955766.95200000005,987625.8504,987625.8504,955766.95200000005,987625.8504,955766.95200000005,987625.8504,987625.8504,892049.15520000004,987625.8504,955766.95200000005,987625.8504,955766.95200000005,987625.8504,987625.8504,955766.95200000005,987625.8504,955766.95200000005,987625.8504,987625.8504,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,{"$f":"BY184/BY192","v":21837351.070080001},22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,16215284.65536,16039031.561280001,16215284.65536,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL184/DL192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Operating Expenses",null,null,"Real USD",null,null,null,null,null,{"$f":"L185/L192","v":0},{"$f":"M185/M192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,239220.02724975688,241311.14131167688,239220.02724975688,241311.14131167688,241311.14131167688,239220.02724975688,241311.14131167688,239220.02724975688,241311.14131167688,241311.14131167688,235037.79912591688,241311.14131167688,239220.02724975688,241311.14131167688,239220.02724975688,241311.14131167688,241311.14131167688,239220.02724975688,241311.14131167688,239220.02724975688,241311.14131167688,241311.14131167688,5569050.2089844113,5588105.7057864368,5559522.4605833963,5588105.7057864368,5559522.4605833972,5588105.7057864368,5559522.4605833963,5588105.7057864368,5569050.2089844113,5588105.7057864368,5559522.4605833972,5588105.7057864368,5559522.4605833963,5588105.7057864368,5559522.4605833963,5588105.7057864368,5569050.2089844113,5588105.7057864368,5559522.4605833972,5588105.7057864368,5559522.4605833963,5588105.7057864368,5559522.4605833972,5588105.7057864368,{"$f":"BY185/BY192","v":5569050.2089844104},5588105.7057864368,5559522.4605833963,5588105.7057864368,5559522.4605833972,5588105.7057864368,5559522.4605833963,5588105.7057864368,5569050.2089844113,5588105.7057864368,5559522.4605833972,5588105.7057864368,5559522.4605833972,5588105.7057864368,5559522.4605833963,5588105.7057864368,5569050.2089844113,5588105.7057864368,5559522.4605833972,5588105.7057864368,5559522.4605833963,5588105.7057864368,5559522.4605833972,5122615.7760679219,5108619.95241501,5122615.7760679219,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL185/DL192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBITDA",null,"Real USD",null,null,null,null,null,{"$f":"L195-L196","v":0},{"$f":"M195-M196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,657011.35607408313,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,{"$f":"BY195-BY196","v":16268300.861095591},16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,11092668.879292078,10930411.608864991,11092668.879292078,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL195-DL196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Capital Expenditures",null,null,"Real USD",null,null,null,null,null,{"$f":"L187/L192","v":9825833.1273390315},{"$f":"M187/M192","v":3342022.3400856489},781496.96755069192,1176068.9385305445,1648054.8295286701,9154678.7627366781,3821109.7525072722,7108206.1465388611,2855529.313542949,902893.74955495412,4018045.9250688665,1798668.9655075248,1738538.3559756959,1201485.1337854175,2192999.5761994398,390356.14039979922,0,0,0,13038079.585624835,5351471.200878216,1251385.5653382633,1883200.77316788,2638976.3622779706,14659088.051105373,6118618.2242616322,11382138.301964005,4572465.8095184993,1445774.2667490537,6433965.6841614796,2880149.8581784619,2783864.6773940064,1923898.8963703914,3511578.5836634096,625064.53603836859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY187/BY192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL187/DL192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax Cash Flow",null,{"$f":"F198","v":"Real USD"},null,null,null,null,null,{"$f":"L197-L198","v":-9825833.1273390315},{"$f":"M197-M198","v":-3342022.3400856489},-781496.96755069192,-1176068.9385305445,-1648054.8295286701,-9154678.7627366781,-3821109.7525072722,-7108206.1465388611,-2855529.313542949,-902893.74955495412,-4018045.9250688665,-1798668.9655075248,-1738538.3559756959,-1201485.1337854175,-2192999.5761994398,-390356.14039979922,0,0,0,-12321532.660874592,-4605156.4917898923,-534838.64058802009,-1136886.0640795568,-1892661.6531896475,-13942541.12635513,-5372303.5151733086,-10665591.377213763,-3826151.1004301761,-699459.55766073056,-5776954.3280873969,-2133835.1490901387,-2067317.7526437631,-1177584.1872820682,-2795031.6589131663,121250.17304995458,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,{"$f":"BY197-BY198","v":16268300.861095591},16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,11092668.879292078,10930411.608864991,11092668.879292078,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL197-DL198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pre-tax Real IRR",null,null,"Real USD",{"$f":"XIRR(L199:DK199,L5:DK5)","v":0.1989158093929291}]
[]
[null,"RWF 000's"]
[null,null,"Revenues",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L177","v":0},{"$f":"M177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,834486.99942387664,867178.82058393618,843950.29907651269,877012.85399281012,881971.61217590852,858346.84635359561,891973.39968955622,868080.72287719278,902088.61007542256,907189.1502291112,824029.63961918489,917476.91118424316,892901.08938354801,927881.33802481159,903026.82001186849,938403.75377230649,943709.62502822198,918431.12559834693,954411.53766782489,928846.37347859598,965234.81278070167,970692.39074514853,22201433.734129846,23217708.018410996,23625009.182906192,24842947.57969977,25278759.825709626,26581953.910278756,27048273.013509303,28442690.683998264,29101550.754976802,30433679.03187814,30967567.773166798,32564036.564109612,33135297.517288473,34843519.123597287,35454768.343498662,37282565.462249093,38146196.614436083,39892345.044606529,40592164.27647163,42684809.197728992,43433615.775824636,45672745.841570012,46473968.880132362,48869838.050479919,{"$f":"BY177","v":50001882.318878308},52290726.714013509,53208046.970863536,55951077.583994456,56932610.258823991,59867653.014874063,60917892.97694166,64058388.725915253,65542267.836075246,68542475.936729312,69744895.669300511,73340449.252300367,74627038.366151556,78474280.699961394,79850931.051782146,83967480.348958701,85912543.165878788,89845203.973385796,91421330.961185381,96134368.251522794,97820824.128468335,102863774.0291294,104668281.81746115,80839648.763805121,82712256.996062353,86498424.17727147,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Operating Expenses",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L150+L179*L101/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,208864.72620131739,211881.76760629629,211233.3065294392,214284.56196878827,215496.15803643627,214836.63517008696,217939.94052663501,217272.93849941643,220411.43614598576,221657.67445100192,217115.96472191316,224171.33014016718,223485.25703540957,{"$f":"AR150+AR179*AR101/1000","v":226713.49133873696},226019.63798649996,229284.48130660341,230580.88909898675,229875.19963199296,233195.73636349943,232482.04419437551,235840.23667620466,237173.71166257194,5661900.052805095,5876754.7478083838,6047868.3949970668,6288127.5801549712,6471219.1826468613,6728296.5107658207,6924204.5254321434,7199277.2665194282,7421595.998235709,7703226.6751757879,7927521.761167258,8242452.5424380917,8482448.2844489664,8819424.22040876,9076219.6643603966,9436783.9158373736,9728198.4223193359,10097358.789945988,10391363.893726215,10804173.905242208,11118759.366287053,11560466.078609161,11897072.521927144,{"$f":"BX150+BX179*BX101/1000","v":12369698.704111803},12751683.676464476,13235577.613399629,13620958.330354387,14162068.046337603,14574425.413479196,15153412.809581233,15594635.192422736,16214151.706251921,16714856.083891766,17349142.325689554,17854297.83180479,18563582.288487822,19104098.680031128,19863033.048681971,20441385.587633308,21253445.362089712,21909766.66248956,22741186.537435986,23403342.359281369,24333069.5950565,25041576.324431065,26036384.466710459,26794486.66714124,25538278.783923328,26344825.420721389,27325958.298797958,0,0,0,0,0,{"$f":"DD150+DD179*DD101/1000","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]
[null,null,null,"EBITDA",null,"RWF 000's",null,null,null,null,null,{"$f":"L204-L205","v":0},{"$f":"M204-M205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,625622.27322255925,655297.05297763995,632716.99254707352,662728.29202402185,666475.45413947222,643510.21118350863,674033.45916292118,650807.78437777632,681677.17392943683,685531.47577810928,606913.67489727167,693305.58104407601,669415.83234813844,701167.84668607463,677007.18202536856,709119.27246570308,713128.73592923523,688555.92596635397,721215.80130432546,696364.32928422047,729394.57610449707,733518.67908257665,16539533.68132475,17340953.270602614,17577140.787909124,18554819.999544799,18807540.643062763,19853657.399512935,20124068.48807716,21243413.417478837,21679954.756741092,22730452.35670235,23040046.01199954,24321584.021671519,24652849.232839506,26024094.903188527,26378548.679138266,27845781.546411719,28417998.192116745,29794986.254660539,30200800.382745415,31880635.292486783,32314856.409537584,34112279.762960851,34576896.358205214,36500139.346368119,{"$f":"BY204-BY205","v":37250198.642413832},39055149.100613877,39587088.640509151,41789009.537656851,42358184.845344797,44714240.205292828,45323257.784518927,47844237.019663334,48827411.752183482,51193333.611039758,51890597.837495722,54776866.963812545,55522939.686120428,58611247.65127942,59409545.464148834,62714034.986868992,64002776.503389224,67104017.43594981,68017988.601904005,71801298.65646629,72779247.804037273,76827389.562418938,77873795.150319904,55301369.979881793,56367431.575340964,59172465.878473513,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL204-DL205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Capital Expenditures",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L125","v":7707484.0567868445},2636338.9593830449,619965.95942618616,938257.34976403252,1322237.5901432785,7386345.209731007,3100449.4262737846,5800211.1279931348,2343252.3365149521,745105.43392989249,3334606.7775324802,1501169.11861258,1459188.1870207982,1014131.0461567559,1861499.2798739448,333222.24672320794,0,0,0,11383641.052759239,4698826.4660012098,1104984.0339397488,1672284.3818319612,2356663.9489941974,13164905.91430909,5526024.5534143467,10337891.286554022,4176449.3356014881,1328023.8948220937,5943370.2651207736,2675579.0105727585,2600755.1296265032,{"$f":"AR125","v":1807516.3600321019},3317806.3281972003,593912.06369374134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax Cash Flow",null,{"$f":"F207","v":"RWF 000's"},null,null,null,null,null,{"$f":"L206-L207","v":-7707484.0567868445},{"$f":"M206-M207","v":-2636338.9593830449},-619965.95942618616,-938257.34976403252,-1322237.5901432785,-7386345.209731007,-3100449.4262737846,-5800211.1279931348,-2343252.3365149521,-745105.43392989249,-3334606.7775324802,-1501169.11861258,-1459188.1870207982,-1014131.0461567559,-1861499.2798739448,-333222.24672320794,0,0,0,-10758018.779536679,-4043529.4130235696,-472267.04139267525,-1009556.0898079394,-1690188.4948547252,-12521395.703125581,-4851991.0942514259,-9687083.5021762457,-3494772.1616720511,-642492.41904398438,-5336456.5902235024,-1982273.4295286825,-1931339.2972783647,-1106348.5133460271,-2640799.1461718315,115207.20877196174,713128.73592923523,688555.92596635397,721215.80130432546,696364.32928422047,729394.57610449707,733518.67908257665,16539533.68132475,17340953.270602614,17577140.787909124,18554819.999544799,18807540.643062763,19853657.399512935,20124068.48807716,21243413.417478837,21679954.756741092,22730452.35670235,23040046.01199954,24321584.021671519,24652849.232839506,26024094.903188527,26378548.679138266,27845781.546411719,28417998.192116745,29794986.254660539,30200800.382745415,31880635.292486783,32314856.409537584,34112279.762960851,34576896.358205214,36500139.346368119,{"$f":"BY206-BY207","v":37250198.642413832},39055149.100613877,39587088.640509151,41789009.537656851,42358184.845344797,44714240.205292828,45323257.784518927,47844237.019663334,48827411.752183482,51193333.611039758,51890597.837495722,54776866.963812545,55522939.686120428,58611247.65127942,59409545.464148834,62714034.986868992,64002776.503389224,67104017.43594981,68017988.601904005,71801298.65646629,72779247.804037273,76827389.562418938,77873795.150319904,55301369.979881793,56367431.575340964,59172465.878473513,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL206-DL207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pre-tax IRR in RWF",null,null,"RWF 000's",{"$f":"XIRR(L208:DK208,L5:DK5)","v":0.28275614380836489}]
[]
["Depreciation and Operating Income Taxes and After Tax Free Cash Flow"]
[null,"Plant Balance - RWF (Depreciation for Taxes in Local Currency)"]
[null,null,"Phase 1 Balance"]
[null,null,null,"Opening Balance",null,"RFW 000's",null,null,null,null,null,{"$f":"K217","v":0},{"$f":"L217","v":7707484.0567868445},10343823.016169889,10963788.975596076,11902046.325360108,13224283.915503386,20610629.125234395,23711078.551508181,29511289.679501317,31854542.016016271,32599647.449946165,35934254.227478646,37435423.346091226,38894611.533112027,39908742.579268783,41770241.859142728,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,{"$f":"BX217","v":42103464.105865933},42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,{"$f":"DK217","v":42103464.105865933},{"$f":"DL217","v":42103464.105865933},{"$f":"DM217","v":42103464.105865933},{"$f":"DN217","v":42103464.105865933},{"$f":"DO217","v":42103464.105865933},{"$f":"DP217","v":42103464.105865933},{"$f":"DQ217","v":42103464.105865933},{"$f":"DR217","v":42103464.105865933},{"$f":"DS217","v":42103464.105865933},{"$f":"DT217","v":42103464.105865933},{"$f":"DU217","v":42103464.105865933},{"$f":"DV217","v":42103464.105865933},{"$f":"DW217","v":42103464.105865933},{"$f":"DX217","v":42103464.105865933},{"$f":"DY217","v":42103464.105865933},{"$f":"DZ217","v":42103464.105865933},{"$f":"EA217","v":42103464.105865933},{"$f":"EB217","v":42103464.105865933},{"$f":"EC217","v":42103464.105865933}]
[null,null,null,"Add: Capital Expenditures",null,"RFW 000's",null,null,null,null,null,{"$f":"(L118+L119)*L101/1000","v":7707484.0567868445},2636338.9593830449,619965.95942618616,938257.34976403252,1322237.5901432785,7386345.209731007,3100449.4262737846,5800211.1279931348,2343252.3365149521,745105.43392989249,3334606.7775324802,1501169.11861258,1459188.1870207982,1014131.0461567559,1861499.2798739448,333222.24672320794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AR118+AR119)*AR101/1000","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,{"$f":"(BX118+BX119)*BX101/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DD118+DD119)*DD101/1000","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]
[null,null,null,"Closing Balance",null,"RFW 000's",null,null,null,null,null,{"$f":"SUM(L215:L216)","v":7707484.0567868445},{"$f":"SUM(M215:M216)","v":10343823.016169889},10963788.975596076,11902046.325360108,13224283.915503386,20610629.125234395,23711078.551508181,29511289.679501317,31854542.016016271,32599647.449946165,35934254.227478646,37435423.346091226,38894611.533112027,39908742.579268783,41770241.859142728,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,{"$f":"SUM(BY215:BY216)","v":42103464.105865933},42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,{"$f":"SUM(DL215:DL216)","v":42103464.105865933},42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933,42103464.105865933]
[]
[null,null,null,"Depreciation Rate",null,"%",{"$f":"1/'Operating Assumptions'!G203","v":0.04},null,null,null,null,{"$f":"$G$219*L3/12","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$G$219*AR3/12","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"$G$219*BX3/12","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"$G$219*DD3/12","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,"Depreciation - Phase 1",null,"RFW 000's",null,null,null,null,null,{"$f":"L219*L215*L8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,{"$f":"AR219*AR215*AR8","v":140344.88035288645},140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,{"$f":"BX219*BX215*BX8","v":842069.28211731871},842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,842069.28211731871,0,0,0,0,0,0,0,0,{"$f":"DD219*DD215*DD8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Phase 2 Balance"]
[null,null,null,"Opening Balance",null,"RFW 000's",null,null,null,null,null,{"$f":"K225","v":0},{"$f":"L225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13038079.585624835,18389550.78650305,19640936.351841316,21524137.125009194,24163113.487287164,38822201.538392536,44940819.76265417,56322958.064618178,60895423.874136679,62341198.140885733,68775163.82504721,71655313.683225676,74439178.360619679,76363077.256990075,79874655.840653479,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,{"$f":"BX225","v":80499720.376691848},80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,{"$f":"DK225","v":80499720.376691848},{"$f":"DL225","v":80499720.376691848},{"$f":"DM225","v":80499720.376691848},{"$f":"DN225","v":80499720.376691848},{"$f":"DO225","v":80499720.376691848},{"$f":"DP225","v":80499720.376691848},{"$f":"DQ225","v":80499720.376691848},{"$f":"DR225","v":80499720.376691848},{"$f":"DS225","v":80499720.376691848},{"$f":"DT225","v":80499720.376691848},{"$f":"DU225","v":80499720.376691848},{"$f":"DV225","v":80499720.376691848},{"$f":"DW225","v":80499720.376691848},{"$f":"DX225","v":80499720.376691848},{"$f":"DY225","v":80499720.376691848},{"$f":"DZ225","v":80499720.376691848},{"$f":"EA225","v":80499720.376691848},{"$f":"EB225","v":80499720.376691848},{"$f":"EC225","v":80499720.376691848}]
[null,null,null,"Add: Capital Expenditures",null,"RFW 000's",null,null,null,null,null,{"$f":"(L121+L122)*L101","v":0},{"$f":"M121+M122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13038079.585624835,5351471.200878216,1251385.5653382633,1883200.77316788,2638976.3622779706,14659088.051105373,6118618.2242616322,11382138.301964005,4572465.8095184993,1445774.2667490537,6433965.6841614796,2880149.8581784619,2783864.6773940064,1923898.8963703914,{"$f":"AS121+AS122","v":3511578.5836634096},625064.53603836859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY121+BY122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE121+DE122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,"RFW 000's",null,null,null,null,null,{"$f":"SUM(L223:L224)","v":0},{"$f":"SUM(M223:M224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13038079.585624835,18389550.78650305,19640936.351841316,21524137.125009194,24163113.487287164,38822201.538392536,44940819.76265417,56322958.064618178,60895423.874136679,62341198.140885733,68775163.82504721,71655313.683225676,74439178.360619679,76363077.256990075,79874655.840653479,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,{"$f":"SUM(BY223:BY224)","v":80499720.376691848},80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,{"$f":"SUM(DL223:DL224)","v":80499720.376691848},80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848,80499720.376691848]
[]
[null,null,null,"Depreciation Rate",null,"%",{"$f":"G219","v":0.04},null,null,null,null,{"$f":"$G$227/12*L3","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$G$227/12*AR3","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"$G$227/12*BX3","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"$G$227/12*DD3","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,"Depreciation - Phase 2",null,"RFW 000's",null,null,null,null,null,{"$f":"L227*L223*L10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR227*AR223*AR10","v":0},0,0,0,0,0,0,0,0,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,{"$f":"BX227*BX223*BX10","v":1609994.407533837},1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,1609994.407533837,0,0,0,0,0,{"$f":"DD227*DD223*DD10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Depreciation",null,"RFW 000's",null,null,null,null,null,{"$f":"L228+L220","v":0},{"$f":"M228+M220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,{"$f":"BY228+BY220","v":2452063.6896511558},2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,1609994.407533837,1609994.407533837,1609994.407533837,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL228+DL220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Depreciation ",null,"USD",null,null,null,null,null,{"$f":"L230/L101*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,160741.86729846013,159838.11933330022,158939.45256072725,158045.83841246879,157157.24848087333,156273.65451800739,155395.02843475732,154521.34229993646,153652.56833939726,152788.67893514835,151929.64662447645,151075.44409907347,150226.04420416837,{"$f":"AR230/AR101*1000","v":149381.41993766377},148541.54444927783,147706.3910396905,146875.93315969477,146050.14440935277,145228.99853715641,144412.469439193,143600.53115831525,142793.15788331628,2411852.1478543901,2331625.477513996,2254067.4279012992,2179089.2313214913,2106605.0728049525,2036531.9918892439,1968789.7876681797,1903300.9269992935,1839990.4557646541,1778785.9130834523,1719617.2483781814,1662416.7411994878,1607118.9237179267,1553660.505793914,1501980.3025401181,1452019.1642933777,1403719.9089159984,1357027.2563489513,1311887.7653420544,1268249.7722887392,1226063.3320953781,1185280.1610175134,1145853.5813975497,{"$f":"BX230/BX101*1000","v":1107738.4682406667},1070891.1975678036,1035269.5964866043,1000832.8949231808,967541.67895944335,935357.84572259884,904244.55977518077,874166.21095570002,845088.37362166424,816977.76724831772,789802.21833800396,763530.62359655858,738132.91433458321,713580.02205285849,689843.84517250757,666897.21687183029,644713.87399299769,623268.42698301887,602536.33083457733,582493.85699347581,563118.0662005397,544386.78223689331,526278.56654256035,508772.69367933943,322941.99703880562,312199.81238269008,301814.9505035567,0,0,0,0,0,{"$f":"DD230/DD101*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Taxes and After Tax Cash Flow - USD"]
[null,null,null,"Project Period",null,"Period",null,null,null,null,null,{"$f":"K234+L8*L3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,{"$f":"AQ234+AR8*AR3","v":14},15,16,17,18,19,20,21,22,28,34,40,46,52,58,64,70,76,82,88,94,100,106,112,118,124,130,136,142,148,154,160,{"$f":"BW234+BX8*BX3","v":166},172,178,184,190,196,202,208,214,220,226,232,238,244,250,256,262,268,274,280,286,292,298,304,304,304,304,304,304,304,304,304,{"$f":"DC234+DD8*DD3","v":304},304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304,304]
[null,null,null,"Months to Make up Year",null,"Months",null,null,null,null,null,{"$f":"L3","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,{"$f":"AR3","v":1},1,1,1,1,1,1,1,1,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"BX3","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,{"$f":"DD3","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,"Project Year",null,"Years",null,null,null,null,null,{"$f":"ROUNDUP(L234/12,0)","v":0},{"$f":"ROUNDUP(M234/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,3,3,4,4,5,5,6,6,7,7,8,8,9,9,10,10,11,11,12,12,13,13,14,14,{"$f":"ROUNDUP(BY234/12,0)","v":15},15,16,16,17,17,18,18,19,19,20,20,21,21,22,22,23,23,24,24,25,25,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,{"$f":"ROUNDUP(DL234/12,0)","v":26},26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26,26]
[null,null,null,"Tax Holiday",null,"Years",{"$f":"'Operating Assumptions'!G204","v":8},null,null,null,null,{"$f":"L236<=$G$237","v":true},{"$f":"M236<=$G$237","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BY236<=$G$237","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"DL236<=$G$237","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Tax Rate",null,"%",{"$f":"'Operating Assumptions'!G205","v":0.15},null,null,null,null,{"$f":"$G$238*NOT(L237)","v":0},{"$f":"$G$238*NOT(M237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,{"$f":"$G$238*NOT(BY237)","v":0.15},0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,{"$f":"$G$238*NOT(DL237)","v":0.15},0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15]
[]
[null,null,null,"EBITDA",null,"RWF 000's",null,null,null,null,null,{"$f":"L206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,625622.27322255925,655297.05297763995,632716.99254707352,662728.29202402185,666475.45413947222,643510.21118350863,674033.45916292118,650807.78437777632,681677.17392943683,685531.47577810928,606913.67489727167,693305.58104407601,669415.83234813844,{"$f":"AR206","v":701167.84668607463},677007.18202536856,709119.27246570308,713128.73592923523,688555.92596635397,721215.80130432546,696364.32928422047,729394.57610449707,733518.67908257665,16539533.68132475,17340953.270602614,17577140.787909124,18554819.999544799,18807540.643062763,19853657.399512935,20124068.48807716,21243413.417478837,21679954.756741092,22730452.35670235,23040046.01199954,24321584.021671519,24652849.232839506,26024094.903188527,26378548.679138266,27845781.546411719,28417998.192116745,29794986.254660539,30200800.382745415,31880635.292486783,32314856.409537584,34112279.762960851,34576896.358205214,{"$f":"BX206","v":36500139.346368119},37250198.642413832,39055149.100613877,39587088.640509151,41789009.537656851,42358184.845344797,44714240.205292828,45323257.784518927,47844237.019663334,48827411.752183482,51193333.611039758,51890597.837495722,54776866.963812545,55522939.686120428,58611247.65127942,59409545.464148834,62714034.986868992,64002776.503389224,67104017.43594981,68017988.601904005,71801298.65646629,72779247.804037273,76827389.562418938,77873795.150319904,55301369.979881793,56367431.575340964,59172465.878473513,0,0,0,0,0,{"$f":"DD206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Depreciation",null,"RWF 000's",null,null,null,null,null,{"$f":"L231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,160741.86729846013,159838.11933330022,158939.45256072725,158045.83841246879,157157.24848087333,156273.65451800739,155395.02843475732,154521.34229993646,153652.56833939726,152788.67893514835,151929.64662447645,151075.44409907347,150226.04420416837,{"$f":"AR231","v":149381.41993766377},148541.54444927783,147706.3910396905,146875.93315969477,146050.14440935277,145228.99853715641,144412.469439193,143600.53115831525,142793.15788331628,2411852.1478543901,2331625.477513996,2254067.4279012992,2179089.2313214913,2106605.0728049525,2036531.9918892439,1968789.7876681797,1903300.9269992935,1839990.4557646541,1778785.9130834523,1719617.2483781814,1662416.7411994878,1607118.9237179267,1553660.505793914,1501980.3025401181,1452019.1642933777,1403719.9089159984,1357027.2563489513,1311887.7653420544,1268249.7722887392,1226063.3320953781,1185280.1610175134,1145853.5813975497,{"$f":"BX231","v":1107738.4682406667},1070891.1975678036,1035269.5964866043,1000832.8949231808,967541.67895944335,935357.84572259884,904244.55977518077,874166.21095570002,845088.37362166424,816977.76724831772,789802.21833800396,763530.62359655858,738132.91433458321,713580.02205285849,689843.84517250757,666897.21687183029,644713.87399299769,623268.42698301887,602536.33083457733,582493.85699347581,563118.0662005397,544386.78223689331,526278.56654256035,508772.69367933943,322941.99703880562,312199.81238269008,301814.9505035567,0,0,0,0,0,{"$f":"DD231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBIT","RWF 000's",null,null,null,null,null,{"$f":"L240-L241","v":0},{"$f":"M240-M241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,464880.40592409915,495458.93364433973,473777.53998634627,504682.45361155306,509318.20565859892,487236.55666550121,518638.43072816386,496286.44207783986,528024.60559003963,532742.79684296087,454984.02827279526,542230.13694500248,519189.78814397007,551786.4267484108,528465.63757609075,561412.88142601261,566252.80276954046,542505.78155700117,575986.80276716908,551951.85984502744,585794.04494618182,590725.52119926037,14127681.533470361,15009327.793088619,15323073.360007824,16375730.768223308,16700935.570257811,17817125.407623693,18155278.70040898,19340112.490479544,19839964.300976437,20951666.443618897,21320428.76362136,22659167.280472033,23045730.309121579,24470434.397394612,24876568.376598146,26393762.382118341,27014278.283200748,28437958.998311587,28888912.617403362,30612385.520198043,31088793.077442206,32926999.601943336,33431042.776807666,35392400.878127456,{"$f":"BY240-BY241","v":36179307.444846027},38019879.504127271,38586255.745585971,40821467.858697407,41422826.999622196,43809995.645517647,44449091.573563226,46999148.646041669,48010433.984935164,50403531.392701752,51127067.213899165,54038734.049477965,54809359.664067566,57921403.80610691,58742648.247277007,62069321.112875998,63379508.076406203,66501481.105115235,67435494.744910523,71238180.590265751,72234861.021800384,76301110.995876372,77365022.456640571,54978427.982842989,56055231.762958273,58870650.927969955,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL240-DL241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Income Tax","RWF 000's",null,null,null,null,null,{"$f":"MAX(L242*L238,0)","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,{"$f":"MAX(AR242*AR238,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3456859.5463682367,3670565.1596091916,3731485.2564897216,3959064.3573177508,4052141.7424801122,4265693.8497467376,4333336.8926105043,4591857.8280297061,4663318.9616163308,4939049.9402915007,5014656.4165211497,{"$f":"MAX(BX242*BX238,0)","v":5308860.131719118},5426896.1167269042,5702981.9256190909,5787938.3618378956,6123220.1788046109,6213424.0499433288,6571499.3468276467,6667363.7360344836,7049872.2969062505,7201565.0977402749,7560529.7089052629,7669060.0820848746,8105810.1074216943,8221403.9496101346,8688210.5709160361,8811397.2370915506,9310398.1669314001,9506926.2114609294,9975222.1657672841,10115324.211736578,10685727.088539863,10835229.153270056,11445166.649381455,11604753.368496085,8246764.1974264476,8408284.7644437402,8830597.6391954925,0,0,0,0,0,{"$f":"MAX(DD242*DD238,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"After Tax Cash Flow",null,"RWF 000's",null,null,null,null,null,{"$f":"L208-L243","v":-7707484.0567868445},-2636338.9593830449,-619965.95942618616,-938257.34976403252,-1322237.5901432785,-7386345.209731007,-3100449.4262737846,-5800211.1279931348,-2343252.3365149521,-745105.43392989249,-3334606.7775324802,-1501169.11861258,-1459188.1870207982,-1014131.0461567559,-1861499.2798739448,-333222.24672320794,0,0,0,-10758018.779536679,-4043529.4130235696,-472267.04139267525,-1009556.0898079394,-1690188.4948547252,-12521395.703125581,-4851991.0942514259,-9687083.5021762457,-3494772.1616720511,-642492.41904398438,-5336456.5902235024,-1982273.4295286825,-1931339.2972783647,{"$f":"AR208-AR243","v":-1106348.5133460271},-2640799.1461718315,115207.20877196174,713128.73592923523,688555.92596635397,721215.80130432546,696364.32928422047,729394.57610449707,733518.67908257665,16539533.68132475,17340953.270602614,17577140.787909124,18554819.999544799,18807540.643062763,19853657.399512935,20124068.48807716,21243413.417478837,21679954.756741092,22730452.35670235,23040046.01199954,24321584.021671519,21195989.686471269,22353529.743579336,22647063.422648545,23886717.18909397,24365856.449636631,25529292.404913802,25867463.49013491,27288777.464457076,27651537.447921254,29173229.82266935,29562239.941684064,{"$f":"BX208-BX243","v":31191279.214648999},31823302.525686927,33352167.174994785,33799150.278671257,35665789.358852237,36144760.795401469,38142740.85846518,38655894.048484445,40794364.722757086,41625846.654443204,43632803.902134493,44221537.75541085,46671056.856390849,47301535.736510292,49923037.080363385,50598148.227057286,53403636.819937594,54495850.291928291,57128795.270182528,57902664.39016743,61115571.567926429,61944018.650767215,65382222.913037479,66269041.781823821,47054605.782455347,47959146.810897224,50341868.239278018,0,0,0,0,0,{"$f":"DD208-DD243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"After Tax Project IRR",null,null,{"$f":"XIRR(L245:DK245,L5:DK5)","v":0.27438749670982365}]
[]
[null,null,null,"Inflation Index - RWF",null,null,null,null,null,null,null,{"$f":"L90","v":1.0056541453874053},1.0113402601348724,1.0170585250018114,1.0228091217696715,1.0285922332477215,1.03440804327886,1.04025673674546,1.0461384995752467,1.0520535187472071,1.0580019822975351,1.0639840793256083,1.0699999999999998,1.0760499355645234,1.0821340783443134,1.0882526217519379,1.0944057602935484,1.1005936895750619,1.10681660630838,1.113074708317642,1.1193681945455136,1.1256972650595114,1.1320621210583623,1.1384629648784008,1.1448999999999998,1.15137343105404,1.1578834638284152,1.1644303052745735,1.1710141635140967,1.1776352478453163,1.1842937687499666,1.1909899378998769,1.1977239681636995,{"$f":"AR90","v":1.2044960736136769},1.2113064695324476,1.2181553724198886,1.2250429999999994,1.2319695712278225,1.2389353062964039,1.2459404266437932,1.252985154960083,1.2600697151944877,1.3034262484892805,1.3482745952581019,1.3946660858835302,1.4426538169261691,1.4922927118953775,1.5436395841110011,1.5967532017280539,1.651694354998771,1.7085259258490175,1.767312959848685,1.8281227406584488,1.8910248670380929,1.9560913325045401,2.0233966077307595,2.0930177257798581,2.1650343702719126,2.239528966584448,2.3165867761909462,2.3962959942453592,2.4787478505243126,2.5640367138425346,2.6522602000610145,2.7435192838115117,{"$f":"BX90","v":2.8379184140652853},2.9355656336783174,3.0365727030498553,3.1410552280357997,3.2491327922633451,3.3609290939983056,3.4765720877217792,3.596194130578187,3.7199321338623039,3.8479277197186601,3.9803273832326651,4.117282660098966,4.2589503000589515,4.4054924463058942,4.5570768210630783,4.7138769175473065,4.8760721985374937,5.0438483017756184,5.2173972524351182,5.396917682899911,5.5826150601055762,5.7747019207029044,5.9733981143129666,6.1789310551521082,6.3915359823148741,6.6114562290127559,6.8389435010769155,7.0742581650436485,7.3176695461522998,7.5694562365967046,7.8299064143829611,8.0993181731584745,{"$f":"DD90","v":8.3779998633897694},8.6662704452795687,8.9644598538270532,9.272909376449137,9.5919720435949465,9.9220130328005762,10.263410086646592,10.616553945096618,10.981848792711855,11.359712721253381,11.750578208201684,12.154892611741118,12.573118682775803,13.005735094562997,13.45323699057011,13.916136551182408,14.394963579910019,14.890266109765177,15.402611030503721,15.932584737448741,16.480793802638981,17.047865669070152,17.634449368823709,18.241216265905063,18.86886082464137,19.518101404518418,20.189681082366267]
[null,null,null,"Real After Tax Cash Flow",null,null,null,null,null,null,null,{"$f":"L245/L248","v":-7664149.8393244455},{"$f":"M245/M248","v":-2606777.4252668065},-609567.63468953967,-917333.77205382474,-1285482.7670323628,-7140649.4349346096,-2980465.6069556721,-5544400.7943003122,-2227312.8645635005,-704257.12465286418,-3134075.821553716,-1402961.7930958695,-1356059.9176610429,-937158.4043526256,-1710539.669435563,-304477.78951184335,0,0,0,-9610795.4754821807,-3592022.0635961154,-417174.13965865568,-886771.12998205435,-1476276.0894879252,-10875182.078557001,-4190396.7418351821,-8319161.2742267344,-2984397.8583355374,-545578.45497536985,-4506024.3759081699,-1664391.4162903083,-1612507.8470621353,-918515.66608001327,-2180124.6939522699,94575.134978964503,582125.47308889206,558906.60130518966,582125.47308889206,558906.60130518966,582125.47308889206,582125.47308889206,12689274.671654562,12861588.67903538,12603117.667964147,12861588.679035382,12603117.667964147,12861588.67903538,12603117.667964149,12861588.67903538,12689274.671654558,12861588.679035377,12603117.667964149,12861588.679035379,10835889.57951792,11047527.53769259,10820292.223855989,11032950.569784245,10879902.342499059,11020218.4814723,10794769.741407126,11009097.782448856,10784376.564749697,10999384.533236304,10775298.761747316,10990900.605196698,{"$f":"BY245/BY248","v":10840603.310174247},10983490.413879018,10760444.444590975,10977018.065798245,10754395.521151001,10971364.866321633,10749112.157154165,10966427.142960109,10817730.915560614,10962114.344146648,10740466.809327079,10958347.378635725,10736946.280812196,10955057.165070415,10733871.314863304,10952183.365118185,10804418.973652273,10949673.276942594,10728839.643715808,10947480.868718654,10726790.664067265,10945565.934467679,10725001.005888786,7362018.4432433099,7253946.0520725008,7361059.2383678528,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL245/DL248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Real After-tax IRR",null,null,{"$f":"XIRR(L249:DK249,L5:DK5)","v":0.19109471440315245}]
[]
[null,null,"Operating Taxes and After Tax Cash Flow - USD"]
[null,null,null,"EBITDA",null,null,null,null,null,null,null,{"$f":"L204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,834486.99942387664,867178.82058393618,843950.29907651269,877012.85399281012,881971.61217590852,858346.84635359561,891973.39968955622,868080.72287719278,902088.61007542256,907189.1502291112,824029.63961918489,917476.91118424316,892901.08938354801,{"$f":"AR204","v":927881.33802481159},903026.82001186849,938403.75377230649,943709.62502822198,918431.12559834693,954411.53766782489,928846.37347859598,965234.81278070167,970692.39074514853,22201433.734129846,23217708.018410996,23625009.182906192,24842947.57969977,25278759.825709626,26581953.910278756,27048273.013509303,28442690.683998264,29101550.754976802,30433679.03187814,30967567.773166798,32564036.564109612,33135297.517288473,34843519.123597287,35454768.343498662,37282565.462249093,38146196.614436083,39892345.044606529,40592164.27647163,42684809.197728992,43433615.775824636,45672745.841570012,46473968.880132362,{"$f":"BX204","v":48869838.050479919},50001882.318878308,52290726.714013509,53208046.970863536,55951077.583994456,56932610.258823991,59867653.014874063,60917892.97694166,64058388.725915253,65542267.836075246,68542475.936729312,69744895.669300511,73340449.252300367,74627038.366151556,78474280.699961394,79850931.051782146,83967480.348958701,85912543.165878788,89845203.973385796,91421330.961185381,96134368.251522794,97820824.128468335,102863774.0291294,104668281.81746115,80839648.763805121,82712256.996062353,86498424.17727147,0,0,0,0,0,{"$f":"DD204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Depreciation",null,null,null,null,null,null,null,{"$f":"L230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,{"$f":"AR230","v":140344.88035288645},140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,{"$f":"BX230","v":2452063.6896511558},2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,1609994.407533837,1609994.407533837,1609994.407533837,0,0,0,0,0,{"$f":"DD230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBIT",null,null,null,null,null,null,{"$f":"L253-L254","v":0},{"$f":"M253-M254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,694142.11907099024,726833.94023104967,703605.4187236263,736667.97363992361,741626.73182302201,718001.96600070922,751628.51933666971,727735.84252430638,761743.72972253617,766844.26987622469,683684.7592662985,777132.03083135677,752556.2090306615,787536.45767192519,762681.93965898198,798058.8734194201,803364.74467533547,778086.24524546042,814066.65731493849,788501.49312570947,824889.93242781516,830347.51039226213,19749370.044478692,20765644.328759842,21172945.493255034,22390883.890048616,22826696.136058472,24129890.220627598,24596209.323858149,25990626.99434711,26649487.065325648,27981615.342226982,28515504.083515644,30111972.874458455,30683233.827637315,32391455.433946133,33002704.653847508,34830501.772597939,35694132.924784929,37440281.354955375,38140100.586820476,40232745.508077838,40981552.086173482,43220682.151918858,44021905.190481208,46417774.360828765,{"$f":"BY253-BY254","v":47549818.629227154},49838663.024362355,50755983.281212382,53499013.894343302,54480546.569172837,57415589.325222909,58465829.287290506,61606325.036264099,63090204.146424092,66090412.247078158,67292831.97964935,70888385.562649205,72174974.676500395,76022217.010310233,77398867.362130985,81515416.659307539,83460479.476227626,87393140.283734635,88969267.271534219,93682304.561871633,95368760.438817173,100411710.33947824,102216218.12780999,79229654.356271282,81102262.588528514,84888429.769737631,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL253-DL254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Income Tax",null,null,null,null,null,null,{"$f":"MAX(L243/L101*1000,0)","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,{"$f":"MAX(AR243/AR101*1000,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2265677.0364695252,2325719.411977936,2285673.6462925095,2344407.8323732493,2319708.1143019227,2360731.022516767,2318394.7776372139,2374988.3289570836,2331719.3630954521,2387441.2125629145,2343357.5720728645,{"$f":"MAX(BX243/BX101*1000,0)","v":2398318.0433829264},2370091.4890773208,2407818.2886619992,2362401.5684271492,2416116.1708168373,2370156.5984783997,2423363.8624535198,2376930.1420640843,2429694.2770195799,2399415.0719153159,2435223.5062676016,2388013.9213295821,2440052.9492303254,2392527.4194255844,2444271.1717499536,2396469.6834626202,2447955.5306630726,2416481.664105495,2451173.5924266484,2402920.5439081294,2453984.3722009314,2405547.44089344,2456439.4161124364,2407841.8744555949,1654183.695646811,1630480.7728746079,1655413.4454871379,0,0,0,0,0,{"$f":"MAX(DD243/DD101*1000,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L188","v":-9825833.1273390315},-3342022.3400856489,-781496.96755069192,-1176068.9385305445,-1648054.8295286701,-9154678.7627366781,-3821109.7525072722,-7108206.1465388611,-2855529.313542949,-902893.74955495412,-4018045.9250688665,-1798668.9655075248,-1738538.3559756959,-1201485.1337854175,-2192999.5761994398,-390356.14039979922,0,0,0,-12321532.660874592,-4605156.4917898923,-534838.64058802009,-1136886.0640795568,-1892661.6531896475,-13942541.12635513,-5372303.5151733086,-10665591.377213763,-3826151.1004301761,-699459.55766073056,-5776954.3280873969,-2133835.1490901387,-2067317.7526437631,{"$f":"AR188","v":-1177584.1872820682},-2795031.6589131663,121250.17304995458,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,{"$f":"BX188","v":16489216.255173564},16268300.861095591,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,11092668.879292078,10930411.608864991,11092668.879292078,0,0,0,0,0,{"$f":"DD188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"After Tax Cash Flow - USD",null,null,null,null,null,null,null,{"$f":"L188-L256","v":-9825833.1273390315},-3342022.3400856489,-781496.96755069192,-1176068.9385305445,-1648054.8295286701,-9154678.7627366781,-3821109.7525072722,-7108206.1465388611,-2855529.313542949,-902893.74955495412,-4018045.9250688665,-1798668.9655075248,-1738538.3559756959,-1201485.1337854175,-2192999.5761994398,-390356.14039979922,0,0,0,-12321532.660874592,-4605156.4917898923,-534838.64058802009,-1136886.0640795568,-1892661.6531896475,-13942541.12635513,-5372303.5151733086,-10665591.377213763,-3826151.1004301761,-699459.55766073056,-5776954.3280873969,-2133835.1490901387,-2067317.7526437631,{"$f":"AR188-AR256","v":-1177584.1872820682},-2795031.6589131663,121250.17304995458,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,13892166.127587078,14163496.843195628,13872169.517764093,14144808.422800314,13948592.746793665,14128485.232656797,13839448.386419389,14114227.926216479,13826123.800961152,14101775.042610649,13814485.591983739,{"$f":"BX188-BX256","v":14090898.211790638},13898209.37201827,14081397.966511564,13795441.595629454,14073100.084356727,13787686.565578204,14065852.392720044,13780913.021992519,14059521.978153985,13868885.789180273,14053992.748905962,13769829.242727021,14049163.305943239,13765315.744631018,14044945.083423611,13761373.480593983,14041260.724510491,13851819.196990093,14038042.662746916,13754922.620148472,14035231.882972632,13752295.723163163,14032776.839061128,13750001.289601007,9438485.183645267,9299930.8359903824,9437255.4338049404,0,0,0,0,0,{"$f":"DD188-DD256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"After Tax Project IRR",null,null,{"$f":"XIRR(L258:DK258,L5:DK5)","v":0.19109471440315245}]
[]
["Sources and Uses Summary in Alternative Currencies",null,null,null,null,null,null,null,"USD","RWF 000's"]
[null,"Uses of Funds"]
[null,null,"Development - Phase 1",null,null,null,null,null,{"$f":"SUM(L118:DK118)","v":4046136.7380173951},{"$f":"SUMPRODUCT(L118:DK118*L101:DK101)/1000","v":3173831.0630453443}]
[null,null,"Construction - Phase 1",null,null,null,null,null,{"$f":"SUM(L119:DK119)","v":47909851.286834657},{"$f":"SUMPRODUCT(L119:DK119*L101:DK101)/1000","v":38929633.04282058}]
[null,null,"Development - Phase 2",null,null,null,null,null,{"$f":"SUM(L121:DK121)","v":3783240.5600778423},{"$f":"SUMPRODUCT(L121:DK121*L101:DK101)/1000","v":3303174.5411072397}]
[null,null,"Construction and Development - Phase 2",null,null,null,null,null,{"$f":"SUM(L122:DK122)","v":76716479.816614002},{"$f":"SUMPRODUCT(L122:DK122*L101:DK101)/1000","v":69385459.484363228}]
[null,null,"Interest During Construction - Bridge Financing",null,null,null,null,null,{"$f":"SUM(456:456)","v":5758447.1853375621},{"$f":"SUM(471:471)","v":4829782.8361999989}]
[null,null,"Interest During Construction - Phase 2 Financing",null,null,null,null,null,{"$f":"SUM(321:321)","v":18644705.498282898},{"$f":"SUM(363:363)","v":17486951.92389543}]
[null,null,"Fees During Construction - Bridge Financing",null,null,null,null,null,{"$f":"SUM(L322:ED325)","v":708047.81151437073},{"$f":"SUM(L364:ED367)","v":574275.81856966671}]
[null,null,"Fees During Construction - Phase 2 Financing"]
[null,null,"DSRA - Bridge Financing"]
[null,null,"DSRA - Phase 2 Financing"]
[null,null,null,"Total Project Cost",null,null,null,null,{"$f":"SUM(I263:I272)","v":157566908.89667875},{"$f":"SUM(J263:J272)","v":137683108.71000147}]
[]
[null,"Sources of Financing"]
[null,null,"Bridge Financing",null,null,null,null,null,{"$f":"H453","v":43104151.875854537},{"$f":"H468","v":34999999.999999993}]
[null,null,"Capitalised Interest on Bridge Financing",null,null,null,null,null,{"$f":"SUM(349:349)","v":0},{"$f":"SUM(391:391)","v":0}]
[null,null,"Phase 2 Financing",null,null,null,null,null,{"$f":"SUM(350:350)-SUM(329:329)","v":86441248.288907468},{"$f":"SUM(392:392)-SUM(371:371)","v":67153541.434223592}]
[null,null,"Capitalised Interest on Phase 2 Financing",null,null,null,null,null,{"$f":"SUM(351:351)","v":18644705.498282898},{"$f":"SUM(393:393)","v":17486951.92389543}]
[null,null,"Grants - Phase 1"]
[null,null,"Grants - Phase 2"]
[null,null,"Equity Financing ",null,null,null,null,null,{"$f":"SUM(353:353)","v":9376803.2336337976},{"$f":"SUM(394:394)","v":18042615.351882484}]
[null,null,null,"Total Sources of Financing",null,null,null,null,{"$f":"SUM(I276:I282)","v":157566908.89667869},{"$f":"SUM(J276:J282)","v":137683108.7100015}]
[]
[null,null,null,"Difference",null,null,null,null,{"$f":"I283-I273","v":0},{"$f":"J283-J273","v":0}]
[null,null,null,"Check",null,null,null,null,{"$f":"I285=0","v":true},{"$f":"J285=0","v":true}]
[]
[null,"Bridge Financing"]
[null,null,"USD/RWF Currency",null,null,null,null,{"$f":"'Financing Assumptions'!J9","v":false}]
[null,null,"Loan Amount - USD or RWF",null,null,{"$f":"IF($H$289,\"USD\",\"RWF\")","v":"RWF"},null,{"$f":"IF(H289,'Financing Assumptions'!J12*1000,'Financing Assumptions'!J12)","v":35000000}]
[null,null,"Exchange Rate",null,null,null,null,{"$f":"G94","v":780}]
[null,null,"Loan Amount - USD",null,null,null,null,{"$f":"IF(H289,'Financing Assumptions'!J12*1000,H290/H291*1000)","v":44871794.871794872}]
[null,null,"Loan Amount - RWF 000's",null,null,null,null,{"$f":"IF(H289,H290*H291/1000,H290)","v":35000000}]
[]
[null,null,"Initial Drawdown",null,null,{"$f":"IF($H$289,\"USD\",\"RWF\")","v":"RWF"},null,{"$f":"IF(H289,'Financing Assumptions'!J26*1000,'Financing Assumptions'!J26)","v":0}]
[null,null,"Initial Drawdown - USD",null,null,null,null,{"$f":"IF(H289,H295,H295/H291*1000)","v":0}]
[null,null,"Initial Drawdown - RWF 000's",null,null,null,null,{"$f":"IF(H289,H295*H291/1000,H295)","v":0}]
[]
[null,"Phase 2 - Re-financing"]
[null,null,"USD Currency",null,null,null,null,{"$f":"'Financing Assumptions'!$J$58","v":true}]
[null,null,"Loan Amount",null,null,null,null,{"$f":"IF(H300,'Financing Assumptions'!$J$61*1000,'Financing Assumptions'!$J$61)*F4","v":117000000}]
[null,null,"Exchange Rate",null,null,null,null,{"$f":"'Financing Assumptions'!$F$56","v":873.10719174550059}]
[null,null,"Loan Amount - USD",null,null,null,null,{"$f":"IF(H300,H301,'Financing Assumptions'!$J$61/'Financial Model'!H302*1000)","v":117000000}]
[null,null,"Loan Amount - RWF 000's",null,null,null,null,{"$f":"IF(H300,H301*H302/1000,'Financing Assumptions'!$J$61)","v":102153541.43422358}]
[]
[null,null,"Drawdown for Re-financing",null,null,null,null,{"$f":"I413*F4","v":34999999.999999993}]
[null,null,"Initial Drawdown - USD",null,null,null,null,{"$f":"IF(H289,H306,H306/H302*1000)","v":40086715.962135881}]
[null,null,"Initial Drawdown - RWF 000's",null,null,null,null,{"$f":"IF(H289,H306*H302/1000,H306)","v":34999999.999999993}]
[]
["Financing Requirements and Funding"]
[null,"Re-financing Period",null,null,null,null,null,{"$f":"'Financing Assumptions'!J23","v":"2018-04-01"},null,null,null,{"$f":"$H$311=L4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$H$311=AR4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$H$311=BX4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$H$311=DD4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Re-Financing of Bridge Loan",null,null,null,"USD",{"$f":"SUM(L312:DK312)","v":30558751.711092513},null,null,null,null,{"$f":"L459","v":0},{"$f":"M459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30558751.711092513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Funding Construction - USD"]
[null,null,"Development - Phase 1",null,null,"USD",null,null,null,null,null,{"$f":"L118","v":4046136.7380173951},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construction - Phase 1",null,null,"USD",null,null,null,null,null,{"$f":"L119","v":5779696.3893216364},3342022.3400856489,781496.96755069192,1176068.9385305445,1648054.8295286701,9154678.7627366781,3821109.7525072722,7108206.1465388611,2855529.313542949,902893.74955495412,4018045.9250688665,1798668.9655075248,1738538.3559756959,1201485.1337854175,2192999.5761994398,390356.14039979922,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Development - Phase 2",null,null,"USD",null,null,null,null,null,{"$f":"L121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3783240.5600778423,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construction - Phase 2",null,null,"USD",null,null,null,null,null,{"$f":"L122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9254839.0255469922,5351471.200878216,1251385.5653382633,1883200.77316788,2638976.3622779706,14659088.051105373,6118618.2242616322,11382138.301964005,4572465.8095184993,1445774.2667490537,6433965.6841614796,2880149.8581784619,2783864.6773940064,{"$f":"AR122","v":1923898.8963703914},3511578.5836634096,625064.53603836859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Risk Insurance",null,null,"USD"]
[null,null,"IDC - Bridge Financing",null,null,"USD",null,null,null,null,null,{"$f":"L456","v":0},{"$f":"M456","v":62706.788703875573},98409.62200264899,106240.10158610035,118188.52447435843,135005.84471868703,230809.49460403921,269589.90463293582,342210.15083153918,369900.79875226063,377132.34260767151,416215.83489096566,432216.83272161841,447415.0397402193,457013.7347331543,476431.29320409551,475656.25576719223,472981.94707282452,470322.67429337651,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY456","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL456","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"IDC - Phase 2 Financing",null,null,"USD",null,null,null,null,null,{"$f":"L509","v":0},{"$f":"M509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,427025.15502990683,482095.32855707576,494972.91261681303,514352.29250543786,541509.10242733278,692360.80141282687,755325.42454324558,872455.14604796527,919508.83953246113,934386.81173156772,1000596.5685245178,1030235.213024391,1058883.0194136107,1078681.2098727988,1114817.6730429449,1121250,1121250,1121250,1121250,1121250,1121250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Service Fee - Bridge Financing",null,null,"USD",null,null,null,null,null,{"$f":"L458*L7","v":133858.52903089969},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR458*AR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX458*BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD458*DD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Management Fee - Bridge Financing",null,null,"USD",null,null,null,null,null,{"$f":"L461*L7","v":0},2239.528167995556,3514.6293572374643,3794.289342360727,4221.0187312270864,4821.6373113816808,8243.1962358585424,9628.2108797477085,12221.791101126399,13210.742812580736,13469.012235988266,14864.851246105918,15436.315454343516,15979.10856215069,16321.919097612654,17015.403328717697,16987.723420256865,16892.212395458017,16797.23836762059,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR461*AR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX461*BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD461*DD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commitment Fee - Bridge Financing",null,null,"USD",null,null,null,null,null,{"$f":"L462*L7","v":37182.924730805476},32494.812763391565,29736.73013862062,28970.698698789245,27911.69065689552,26506.059903516798,19459.697634990978,16487.566640075744,11099.440777880796,8921.701834620204,8206.4510138442056,5217.1782490614341,3877.7660359909887,2596.8007255889729,1716.899050658385,136.7422991166701,7.2324801429071048E-12,7.1918165664408997E-12,7.1513816150684837E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR462*AR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX462*BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD462*DD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VAT - Bridge Financing",null,null,"USD",null,null,null,null,null,{"$f":"L463*L7","v":30787.461677106927},6252.1813676496813,5985.2447092544553,5897.6978474069947,5783.8876898620683,5638.9854986817263,4986.5208967529134,4700.8399535682211,4197.8217382212952,3983.840036496169,3901.5833849698447,3614.7653091301231,3476.5346682602108,3343.6636717931392,3246.9872666887868,3087.3862130101866,3057.7902156462369,3040.5982311824446,3023.5029061717073,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR463*AR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX463*BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD463*DD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fees - Phase 2 Financing",null,null,"USD"]
[null,null,"DSRA - Bridge Financing",null,null,"USD"]
[null,null,"DSRA - Phase 2 Financing",null,null,"USD"]
[null,null,"Re-financing of Bridge Loan",null,null,"USD",null,null,null,null,null,{"$f":"L312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30558751.711092513,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L315:L329)","v":10027662.042777844},3445715.6510885614,919143.19375845348,1320971.7260052022,1804159.9510810133,9326651.2901689466,4084608.6618789132,7408612.6686451882,3225258.5179917165,1298910.8329909118,4420755.3143113405,2238581.5952027882,2193545.8048559087,1670819.7464851697,2671299.1163475541,887026.96544473921,495701.76940309536,492914.75769946497,490143.41556716879,43596831.296717346,5778496.3559081228,1733480.893895339,2378173.6857846929,3153328.6547834086,15200597.153532706,6810979.0256744586,12137463.72650725,5444920.9555664649,2365283.1062815147,7368352.4958930472,3880746.42670298,3814099.8904183973,{"$f":"SUM(AR315:AR329)","v":2982781.9157840023},4590259.7935362086,1739882.2090813136,1121250,1121250,1121250,1121250,1121250,1121250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX315:BX329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DD315:DD329)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing Sources - USD"]
[null,null,"USD Financing",null,null,null,{"$f":"'Financing Assumptions'!J9","v":false},null,null,null,null,{"$f":"$G$333","v":false},{"$f":"$G$333","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$G$333","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"FC Period",null,null,null,{"$f":"'Financing Assumptions'!J7","v":"2016-09-01"},null,null,null,null,{"$f":"$G$334=L4","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$G$334=AR4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$G$334=BX4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$G$334=DD4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Initial Funding of Bridge Loan",null,null,"USD",{"$f":"H296","v":0},null,null,null,null,{"$f":"$G$335*L334","v":0},{"$f":"$G$335*M334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$335*BY334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$335*DL334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pro-Rata Percent - Phase 1",null,null,"%",{"$f":"H292","v":44871794.871794872},{"$f":"'Financing Assumptions'!J28","v":false},null,null,null,{"$f":"(L315+L316)/(SUM(315:315)+SUM(316:316))","v":0.18911839618253531},6.4324103286940923E-2,1.5041518740378478E-2,2.2635868996813163E-2,3.1720209588553254E-2,0.17620064810157648,7.354512728503064E-2,0.13681206761266479,5.4960542992216158E-2,1.7378049843322658E-2,7.7335569542954674E-2,3.4619088845874113E-2,3.3461751418221566E-2,2.3125056022622693E-2,4.2208793626452926E-2,7.5132079138420117E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AR315+AR316)/(SUM(315:315)+SUM(316:316))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BX315+BX316)/(SUM(315:315)+SUM(316:316))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DD315+DD316)/(SUM(315:315)+SUM(316:316))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pro-Rata Percent - Phase 1 without development",null,null,"%",null,{"$f":"NOT(H336)","v":true},null,null,null,{"$f":"L316/SUM(316:316)","v":0.12063690940551641},6.9756474927819639E-2,1.6311822027413443E-2,2.4547538907801227E-2,3.4399080465973932E-2,0.19108134374970037,7.9756243233367968E-2,0.14836627448459966,5.9602132689725786E-2,1.8845680487492224E-2,8.386680019132102E-2,3.7542779140326582E-2,3.62877009483316E-2,2.5078039307451963E-2,4.5773458219897735E-2,8.1477218132602874E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR316/SUM(316:316)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX316/SUM(316:316)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD316/SUM(316:316)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Drawdown Percent Applied",null,null,null,null,null,null,null,null,{"$f":"L336*$H$336+L337*$H$337","v":0.12063690940551641},{"$f":"M336*$H$336+M337*$H$337","v":6.9756474927819639E-2},1.6311822027413443E-2,2.4547538907801227E-2,3.4399080465973932E-2,0.19108134374970037,7.9756243233367968E-2,0.14836627448459966,5.9602132689725786E-2,1.8845680487492224E-2,8.386680019132102E-2,3.7542779140326582E-2,3.62877009483316E-2,2.5078039307451963E-2,4.5773458219897735E-2,8.1477218132602874E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY336*$H$336+BY337*$H$337","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pro-Rata Funding of Bridge Loan",null,null,"USD",{"$f":"G336-G335","v":44871794.871794872},null,null,null,null,{"$f":"$G$339*L338","v":5413194.6528116344},{"$f":"$G$339*M338","v":3130098.2339406246},731940.73199932114,1101492.1304782601,1543548.4824475483,8574162.8605634775,3578805.7861126652,6657461.0345653696,2674454.671974875,845639.50905413821,3763253.8547387635,1684611.8845018337,1628294.2733225718,1125296.6355907933,2053937.227815924,365602.9018770642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$339*BY338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Bridge Loan Funding",null,"USD",{"$f":"SUM(L340:ED340)","v":44871794.871794872},null,null,null,null,{"$f":"L335+L339","v":5413194.6528116344},{"$f":"M335+M339","v":3130098.2339406246},731940.73199932114,1101492.1304782601,1543548.4824475483,8574162.8605634775,3578805.7861126652,6657461.0345653696,2674454.671974875,845639.50905413821,3763253.8547387635,1684611.8845018337,1628294.2733225718,1125296.6355907933,2053937.227815924,365602.9018770642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY335+BY339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL335+DL339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Re-Financing Period",null,null,"Switch",{"$f":"IF('Operating Assumptions'!G2,'Financing Assumptions'!J23)","v":"2018-04-01"},null,null,null,null,{"$f":"L4=$G$342","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AR4=$G$342","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BX4=$G$342","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"DD4=$G$342","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Inital Funding of Re-finance for Re-financed Loan",null,null,"USD",{"$f":"G312","v":30558751.711092513},null,null,null,null,{"$f":"$G$343*L342","v":0},{"$f":"$G$343*M342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30558751.711092513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$343*BY342","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$343*DL342","v":0},{"$f":"$G$343*DM342","v":0},{"$f":"$G$343*DN342","v":0},{"$f":"$G$343*DO342","v":0},{"$f":"$G$343*DP342","v":0},{"$f":"$G$343*DQ342","v":0},{"$f":"$G$343*DR342","v":0},{"$f":"$G$343*DS342","v":0},{"$f":"$G$343*DT342","v":0},{"$f":"$G$343*DU342","v":0},{"$f":"$G$343*DV342","v":0},{"$f":"$G$343*DW342","v":0},{"$f":"$G$343*DX342","v":0},{"$f":"$G$343*DY342","v":0},{"$f":"$G$343*DZ342","v":0},{"$f":"$G$343*EA342","v":0},{"$f":"$G$343*EB342","v":0},{"$f":"$G$343*EC342","v":0},{"$f":"$G$343*ED342","v":0}]
[null,null,"Pro-Rata Percent - Phase 2",null,null,"%",{"$f":"H303","v":117000000},null,null,null,null,{"$f":"IFERROR((L317+L318)/(SUM(317:317)+SUM(318:318)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16196428415669284,6.647813403371397E-2,1.5545216299913926E-2,2.3393879684992645E-2,3.2782428931791278E-2,0.18210110522756315,7.6007943824277391E-2,0.14139351352653429,5.6801014812498975E-2,1.7959991164983823E-2,7.9925317181901559E-2,3.5778383386936459E-2,3.4582290029917369E-2,{"$f":"IFERROR((AR317+AR318)/(SUM(317:317)+SUM(318:318)),0)","v":2.3899448188983315E-2},4.362224573242323E-2,7.7648038168757639E-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,{"$f":"IFERROR((BX317+BX318)/(SUM(317:317)+SUM(318:318)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((DD317+DD318)/(SUM(317:317)+SUM(318:318)),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]
[null,null,"Pro-Rata Funding of Re-financed Loan",null,null,"USD",{"$f":"G344-G343","v":86441248.288907483},null,null,null,null,{"$f":"L344*$G$345","v":0},{"$f":"M344*$G$345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14000394.90072385,5746452.8897915399,1343747.9018856313,2022196.1622912781,2833754.0788064338,15741046.850660255,6570221.5440436937,12222231.80918815,4909950.6244691359,1552484.0555589513,6908844.187090436,3092728.1217258973,2989336.3188750972,2065898.1348717872,3770761.3742761314,671199.3346492144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY344*$G$345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL344*$G$345","v":0},{"$f":"DM344*$G$345","v":0},{"$f":"DN344*$G$345","v":0},{"$f":"DO344*$G$345","v":0},{"$f":"DP344*$G$345","v":0},{"$f":"DQ344*$G$345","v":0},{"$f":"DR344*$G$345","v":0},{"$f":"DS344*$G$345","v":0},{"$f":"DT344*$G$345","v":0},{"$f":"DU344*$G$345","v":0},{"$f":"DV344*$G$345","v":0},{"$f":"DW344*$G$345","v":0},{"$f":"DX344*$G$345","v":0},{"$f":"DY344*$G$345","v":0},{"$f":"DZ344*$G$345","v":0},{"$f":"EA344*$G$345","v":0},{"$f":"EB344*$G$345","v":0},{"$f":"EC344*$G$345","v":0},{"$f":"ED344*$G$345","v":0}]
[null,null,null,"Total Re-financed Loan Funding",null,"USD",null,null,null,null,null,{"$f":"L345+L343","v":0},{"$f":"M345+M343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44559146.611816362,5746452.8897915399,1343747.9018856313,2022196.1622912781,2833754.0788064338,15741046.850660255,6570221.5440436937,12222231.80918815,4909950.6244691359,1552484.0555589513,6908844.187090436,3092728.1217258973,2989336.3188750972,2065898.1348717872,3770761.3742761314,671199.3346492144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY345+BY343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL345+DL343","v":0},{"$f":"DM345+DM343","v":0},{"$f":"DN345+DN343","v":0},{"$f":"DO345+DO343","v":0},{"$f":"DP345+DP343","v":0},{"$f":"DQ345+DQ343","v":0},{"$f":"DR345+DR343","v":0},{"$f":"DS345+DS343","v":0},{"$f":"DT345+DT343","v":0},{"$f":"DU345+DU343","v":0},{"$f":"DV345+DV343","v":0},{"$f":"DW345+DW343","v":0},{"$f":"DX345+DX343","v":0},{"$f":"DY345+DY343","v":0},{"$f":"DZ345+DZ343","v":0},{"$f":"EA345+EA343","v":0},{"$f":"EB345+EB343","v":0},{"$f":"EC345+EC343","v":0},{"$f":"ED345+ED343","v":0}]
[]
[null,null,"Bridge Financing",null,null,"USD",null,null,null,null,null,{"$f":"IF(L333,L340,L382/L101*1000)","v":5405257.8860558206},3107936.1950653731,722672.27689644613,1081429.5418936282,1506913.9644443584,8323601.1706831632,3454689.475257257,6390441.6123814965,2552753.2127814856,802620.42435492564,3551728.8965406856,1580984.1121495327,1519539.1458688991,1044232.8936992007,1895260.3088422809,164090.7589399961,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR333,AR340,AR382/AR101*1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX333,BX340,BX382/BX101*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,{"$f":"IF(DD333,DD340,DD382/DD101*1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capitalised Interest and fees on Bridge Financing",null,null,"USD",null,null,null,null,null,{"$f":"L464","v":0},{"$f":"M464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Phase 2 Financing",null,null,"USD",null,null,null,null,null,{"$f":"L346","v":0},{"$f":"M346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44559146.611816362,5746452.8897915399,1343747.9018856313,2022196.1622912781,2833754.0788064338,15741046.850660255,6570221.5440436937,12222231.80918815,4909950.6244691359,1552484.0555589513,6908844.187090436,3092728.1217258973,2989336.3188750972,2065898.1348717872,3770761.3742761314,671199.3346492144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capitalised Interest on Bridge Financing",null,null,"USD",null,null,null,null,null,{"$f":"L321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,427025.15502990683,482095.32855707576,494972.91261681303,514352.29250543786,541509.10242733278,692360.80141282687,755325.42454324558,872455.14604796527,919508.83953246113,934386.81173156772,1000596.5685245178,1030235.213024391,{"$f":"AR321","v":1058883.0194136107},1078681.2098727988,1114817.6730429449,1121250,1121250,1121250,1121250,1121250,1121250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity Financing - Phase 1",null,null,"USD"]
[null,null,"Equity Financing - Phase 2",null,null,"USD",null,null,null,null,null,{"$f":"L330-L348-L350-L352-L349-L351","v":4622404.1567220232},337779.45602318831,196470.91686200735,239542.18411157397,297245.98663665494,1003050.1194857834,629919.18662165618,1018171.0562636917,672505.30521023087,496290.40863598615,869026.41777065489,657597.48305325559,674006.65898700966,626586.85278596904,776038.80750527326,722936.20650474308,495701.76940309536,492914.75769946497,490143.41556716879,-962315.31509901583,-394981.68891332386,-92362.336547368031,-138995.38912339829,-194777.71652846306,-1081958.7995548816,-451603.31978206197,-840093.50722414523,-337484.81495063624,-106709.78880989773,-474878.50292895653,-212578.26354743517,-205471.64148109092,{"$f":"AR330-AR348-AR350-AR352-AR349-AR351","v":-141999.23850139556},-259182.79061272158,-46134.798610845814,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX330-BX348-BX350-BX352-BX349-BX351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD330-DD348-DD350-DD352-DD349-DD351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Funding",null,"USD",null,null,null,null,null,{"$f":"SUM(L348:L353)","v":10027662.042777844},3445715.6510885614,919143.19375845348,1320971.7260052022,1804159.9510810133,9326651.2901689466,4084608.6618789132,7408612.6686451882,3225258.5179917165,1298910.8329909118,4420755.3143113405,2238581.5952027882,2193545.8048559087,1670819.7464851697,2671299.1163475541,887026.96544473921,495701.76940309536,492914.75769946497,490143.41556716879,43596831.296717346,5778496.3559081228,1733480.893895339,2378173.6857846929,3153328.6547834086,15200597.153532706,6810979.0256744586,12137463.72650725,5444920.9555664649,2365283.1062815147,7368352.4958930472,3880746.42670298,3814099.8904183973,{"$f":"SUM(AR348:AR353)","v":2982781.9157840023},4590259.7935362086,1739882.2090813133,1121250,1121250,1121250,1121250,1121250,1121250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX348:BX353)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DD348:DD353)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Funding Construction - RFW 000's"]
[null,null,"Development - Phase 1",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L118*L101/1000","v":3173831.0630453443},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR118*AR101/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX118*BX101/1000","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,{"$f":"DD118*DD101/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construction - Phase 1",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L119*L101/1000","v":4533652.9937414993},2636338.9593830449,619965.95942618616,938257.34976403252,1322237.5901432785,7386345.209731007,3100449.4262737846,5800211.1279931348,2343252.3365149521,745105.43392989249,3334606.7775324802,1501169.11861258,1459188.1870207982,1014131.0461567559,1861499.2798739448,333222.24672320794,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR119*AR101/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX119*BX101/1000","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,{"$f":"DD119*DD101/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Development - Phase 2",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L121*L101/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3303174.5411072397,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR121*AR101/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX121*BX101/1000","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,{"$f":"DD121*DD101/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construction - Phase 2",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L122*L101/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8080466.5116519993,4698826.4660012098,1104984.0339397488,1672284.3818319612,2356663.9489941974,13164905.91430909,5526024.5534143467,10337891.286554022,4176449.3356014881,1328023.8948220937,5943370.2651207736,2675579.0105727585,2600755.1296265032,{"$f":"AR122*AR101/1000","v":1807516.3600321019},3317806.3281972003,593912.06369374134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX122*BX101/1000","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,{"$f":"DD122*DD101/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Risk Insurance",null,null,"RWF 000's"]
[null,null,"IDC - Bridge Financing",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L471","v":0},{"$f":"M471","v":49465.962},78068.90909999999,84757.40909999999,94822.882700000002,108927.8827,187278.88270000002,219982.13509999998,280818.24679999996,305257.50709999999,312984.99049999996,347373.73579999991,362767.77809999994,377647.18809999991,387930.18809999991,406699.13829999993,408333.33333333326,408333.33333333326,408333.33333333326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"IDC - Phase 2 Financing",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L521","v":0},{"$f":"M521","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,374946.81832044839,425694.25095494796,439536.49711314298,459327.91295779101,486313.77070282638,625305.03590794315,686028.57545237977,796892.71978128329,844619.89570823975,863139.01341395814,929526.34710767947,962471.17783872725,994827.9426539134,1019158.551903967,1059256.4873950037,1071391.9817249996,1077449.7877565727,1083541.8455041773,1089668.3486319955,1095829.4918992147,1102025.4711662191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY521","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Service Fee - Bridge Financing",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L473","v":105000},{"$f":"M473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL473","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Management Fee - Bridge Financing",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L476*L7","v":0},1766.6415,2788.1753249999997,3027.0503249999997,3386.5315249999999,3890.2815250000003,6688.5315250000003,7856.504825,10029.223099999999,10902.053824999999,11178.035374999998,12406.204849999998,12955.992074999998,13487.399574999998,13854.649574999998,14524.969224999999,14583.33333333333,14583.33333333333,14583.33333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR476*AR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX476*BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD476*DD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commitment Fee - Bridge Financing",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L477*L7","v":29166.666666666668},25633.383666666668,23590.316016666668,23112.566016666668,22393.603616666667,21386.103616666667,15789.603616666667,13453.65701666667,9108.2204666666694,7362.5590166666707,6810.5959166666717,4354.2569666666723,3254.6825166666727,2191.8675166666726,1457.3675166666726,116.72821666667238,6.2088171641031905E-12,6.2088171641031905E-12,6.2088171641031905E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR477*AR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX477*BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD477*DD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VAT - Bridge Financing",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L478*L7","v":24149.999999999996},4932.0045300000002,4748.1284415,4705.1309414999996,4640.4243254999992,4549.7493254999999,4046.0643254999995,3835.8291315000001,3444.7398420000004,3287.6303115000001,3237.9536325000004,3016.8831270000005,2917.921426500001,2822.2680765000005,2756.1630765000004,2635.5055395000009,2625.0000000000005,2625.0000000000005,2625.0000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR478*AR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX478*BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD478*DD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fees - Phase 2 Financing",null,null,"RWF 000's"]
[null,null,"DSRA - Bridge Financing",null,null,"RWF 000's"]
[null,null,"DSRA - Phase 2 Financing",null,null,"RWF 000's"]
[null,null,"Re-financing of Bridge Loan",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L474","v":0},{"$f":"M474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34999999.999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total - RWF 000's",null,"RWF 000's",null,null,null,null,null,{"$f":"SUM(L357:L371)","v":7865800.7234535106},2718136.9510797113,729161.48830935278,1053859.5061471991,1447481.0323104451,7525099.2268981738,3314252.5084409509,6045339.2540663006,2646652.7667236188,1071915.1841830593,3668818.3529566466,1868320.1993562467,1841084.5611389647,1410279.7694249223,2267497.6481421115,757198.58800437464,425541.66666666657,425541.66666666657,425541.66666666657,46383641.05275923,5073773.2843216583,1530678.2848946967,2111820.8789451043,2815991.8619519882,13651219.685011916,6151329.5893222895,11023919.862006402,4973342.0553827714,2172643.7905303333,6806509.2785347318,3605105.3576804381,3563226.3074652306,{"$f":"SUM(AR357:AR371)","v":2802344.3026860151},4336964.8801011676,1653168.551088745,1071391.9817249996,1077449.7877565727,1083541.8455041773,1089668.3486319955,1095829.4918992147,1102025.4711662191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX357:BX371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DD357:DD371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing Sources"]
[null,null,"RWF Financing",null,null,{"$f":"'Financing Assumptions'!J10","v":true},null,null,null,null,null,{"$f":"$F$375","v":true},{"$f":"$F$375","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"$F$375","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"FC Period",null,null,"Switch",{"$f":"G334","v":"2016-09-01"},null,null,null,null,{"$f":"L334","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AR334","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,{"$f":"BX334","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"DD334","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]
[null,null,"Initial Funding of Bridge Loan",null,null,"RWF 000's",{"$f":"H297","v":0},null,null,null,null,{"$f":"$G$377*L376","v":0},{"$f":"$G$377*M376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$377*BY376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$377*DL376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pro-Rata Percent - Phase 1",null,null,"%",{"$f":"H293","v":35000000},{"$f":"H336","v":false},null,null,null,{"$f":"(L357+L358)/(SUM(357:357)+SUM(358:358))","v":0.1830605680664889},6.2615725697870675E-2,1.4724820690937194E-2,2.228456422029447E-2,3.1404484600569049E-2,0.17543319455042009,7.3638820275641503E-2,0.13776090046673947,5.5654620974251043E-2,1.7697010204585115E-2,7.9200294995867018E-2,3.5654289985213694E-2,3.4657200256771777E-2,2.4086641507853158E-2,4.4212496985838207E-2,7.9143665206583991E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AR357+AR358)/(SUM(357:357)+SUM(358:358))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BX357+BX358)/(SUM(357:357)+SUM(358:358))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DD357+DD358)/(SUM(357:357)+SUM(358:358))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pro-Rata Percent - Phase 1 No Development",null,null,"%",null,{"$f":"H337","v":true},null,null,null,{"$f":"L358/SUM(358:358)","v":0.116457634952652},6.7720621884188023E-2,1.5925296771851293E-2,2.4101366399523927E-2,3.3964810012179804E-2,0.18973580361280079,7.9642400504095434E-2,0.14899218601966274,6.0191996516830645E-2,1.9139801115266485E-2,8.5657287698154894E-2,3.856109090371778E-2,3.7482711060126524E-2,2.6050362330445397E-2,4.7817026115463034E-2,8.5596041030410082E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR358/SUM(358:358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX358/SUM(358:358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD358/SUM(358:358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Drawdown Applied from Disbursment Analysis",null,null,"%",null,null,null,null,null,{"$f":"'Disbursment Analysis'!H239","v":0.12114113142857143},{"$f":"'Disbursment Analysis'!I239","v":7.004803371428571E-2},{"$f":"'Disbursment Analysis'!J239","v":1.6379999999999999E-2},{"$f":"'Disbursment Analysis'!K239","v":2.465013942857143E-2},{"$f":"'Disbursment Analysis'!L239","v":3.4542857142857146E-2},{"$f":"'Disbursment Analysis'!M239","v":0.19188},{"$f":"'Disbursment Analysis'!N239","v":8.0089597714285712E-2},{"$f":"'Disbursment Analysis'!O239","v":0.14898639599999999},{"$f":"'Disbursment Analysis'!P239","v":5.9851249714285716E-2},{"$f":"'Disbursment Analysis'!Q239","v":1.8924449142857142E-2},{"$f":"'Disbursment Analysis'!R239","v":8.4217335428571433E-2},{"$f":"'Disbursment Analysis'!S239","v":3.7699695428571427E-2},{"$f":"'Disbursment Analysis'!T239","v":3.6439371428571427E-2},{"$f":"'Disbursment Analysis'!U239","v":2.5182857142857142E-2},{"$f":"'Disbursment Analysis'!V239","v":4.5964775999999999E-2},{"$f":"'Disbursment Analysis'!W239","v":4.0021102857142861E-3},{"$f":"'Disbursment Analysis'!X239","v":0},{"$f":"'Disbursment Analysis'!Y239","v":0},{"$f":"'Disbursment Analysis'!Z239","v":0},{"$f":"'Disbursment Analysis'!AA239","v":0},{"$f":"'Disbursment Analysis'!AB239","v":0},{"$f":"'Disbursment Analysis'!AC239","v":0},{"$f":"'Disbursment Analysis'!AD239","v":0},{"$f":"'Disbursment Analysis'!AE239","v":0},{"$f":"'Disbursment Analysis'!AF239","v":0},{"$f":"'Disbursment Analysis'!AG239","v":0},{"$f":"'Disbursment Analysis'!AH239","v":0},{"$f":"'Disbursment Analysis'!AI239","v":0},{"$f":"'Disbursment Analysis'!AJ239","v":0},{"$f":"'Disbursment Analysis'!AK239","v":0},{"$f":"'Disbursment Analysis'!AL239","v":0},{"$f":"'Disbursment Analysis'!AM239","v":0},{"$f":"'Disbursment Analysis'!AN239","v":0},{"$f":"'Disbursment Analysis'!AO239","v":0},{"$f":"'Disbursment Analysis'!AP239","v":0},{"$f":"'Disbursment Analysis'!AQ239","v":0},{"$f":"'Disbursment Analysis'!AR239","v":0},{"$f":"'Disbursment Analysis'!AS239","v":0},{"$f":"'Disbursment Analysis'!AT239","v":0},{"$f":"'Disbursment Analysis'!AU239","v":0},{"$f":"'Disbursment Analysis'!AV239","v":0},{"$f":"'Disbursment Analysis'!AW239","v":0},{"$f":"'Disbursment Analysis'!AX239","v":0},{"$f":"'Disbursment Analysis'!AY239","v":0},{"$f":"'Disbursment Analysis'!AZ239","v":0},{"$f":"'Disbursment Analysis'!BA239","v":0},{"$f":"'Disbursment Analysis'!BB239","v":0},{"$f":"'Disbursment Analysis'!BC239","v":0},{"$f":"'Disbursment Analysis'!BD239","v":0},{"$f":"'Disbursment Analysis'!BE239","v":0},{"$f":"'Disbursment Analysis'!BF239","v":0},{"$f":"'Disbursment Analysis'!BG239","v":0},{"$f":"'Disbursment Analysis'!BH239","v":0},{"$f":"'Disbursment Analysis'!BI239","v":0},{"$f":"'Disbursment Analysis'!BJ239","v":0},{"$f":"'Disbursment Analysis'!BK239","v":0},{"$f":"'Disbursment Analysis'!BL239","v":0},{"$f":"'Disbursment Analysis'!BM239","v":0},{"$f":"'Disbursment Analysis'!BN239","v":0},{"$f":"'Disbursment Analysis'!BO239","v":0},{"$f":"'Disbursment Analysis'!BP239","v":0},{"$f":"'Disbursment Analysis'!BQ239","v":0},{"$f":"'Disbursment Analysis'!BR239","v":0},{"$f":"'Disbursment Analysis'!BS239","v":0},{"$f":"'Disbursment Analysis'!BT239","v":0},{"$f":"'Disbursment Analysis'!BU239","v":0},{"$f":"'Disbursment Analysis'!BV239","v":0},{"$f":"'Disbursment Analysis'!BW239","v":0},{"$f":"'Disbursment Analysis'!BX239","v":0},{"$f":"'Disbursment Analysis'!BY239","v":0},{"$f":"'Disbursment Analysis'!BZ239","v":0},{"$f":"'Disbursment Analysis'!CA239","v":0},{"$f":"'Disbursment Analysis'!CB239","v":0},{"$f":"'Disbursment Analysis'!CC239","v":0},{"$f":"'Disbursment Analysis'!CD239","v":0},{"$f":"'Disbursment Analysis'!CE239","v":0},{"$f":"'Disbursment Analysis'!CF239","v":0},{"$f":"'Disbursment Analysis'!CG239","v":0},{"$f":"'Disbursment Analysis'!CH239","v":0},{"$f":"'Disbursment Analysis'!CI239","v":0},{"$f":"'Disbursment Analysis'!CJ239","v":0},{"$f":"'Disbursment Analysis'!CK239","v":0},{"$f":"'Disbursment Analysis'!CL239","v":0},{"$f":"'Disbursment Analysis'!CM239","v":0},{"$f":"'Disbursment Analysis'!CN239","v":0},{"$f":"'Disbursment Analysis'!CO239","v":0},{"$f":"'Disbursment Analysis'!CP239","v":0},{"$f":"'Disbursment Analysis'!CQ239","v":0},{"$f":"'Disbursment Analysis'!CR239","v":0},{"$f":"'Disbursment Analysis'!CS239","v":0},{"$f":"'Disbursment Analysis'!CT239","v":0},{"$f":"'Disbursment Analysis'!CU239","v":0},{"$f":"'Disbursment Analysis'!CV239","v":0},{"$f":"'Disbursment Analysis'!CW239","v":0},{"$f":"'Disbursment Analysis'!CX239","v":0},{"$f":"'Disbursment Analysis'!CY239","v":0},{"$f":"'Disbursment Analysis'!CZ239","v":0},{"$f":"'Disbursment Analysis'!DA239","v":0},{"$f":"'Disbursment Analysis'!DB239","v":0},{"$f":"'Disbursment Analysis'!DC239","v":0},{"$f":"'Disbursment Analysis'!DD239","v":0},{"$f":"'Disbursment Analysis'!DE239","v":0},{"$f":"'Disbursment Analysis'!DF239","v":0},{"$f":"'Disbursment Analysis'!DG239","v":0},{"$f":"'Disbursment Analysis'!DH239","v":0},{"$f":"'Disbursment Analysis'!DI239","v":0},{"$f":"'Disbursment Analysis'!DJ239","v":0},{"$f":"'Disbursment Analysis'!DK239","v":0},{"$f":"'Disbursment Analysis'!DL239","v":0},{"$f":"'Disbursment Analysis'!DM239","v":0},{"$f":"'Disbursment Analysis'!DN239","v":0},{"$f":"'Disbursment Analysis'!DO239","v":0},{"$f":"'Disbursment Analysis'!DP239","v":0},{"$f":"'Disbursment Analysis'!DQ239","v":0},{"$f":"'Disbursment Analysis'!DR239","v":0},{"$f":"'Disbursment Analysis'!DS239","v":0},{"$f":"'Disbursment Analysis'!DT239","v":0},{"$f":"'Disbursment Analysis'!DU239","v":0},{"$f":"'Disbursment Analysis'!DV239","v":0},{"$f":"'Disbursment Analysis'!DW239","v":0},{"$f":"'Disbursment Analysis'!DX239","v":0},{"$f":"'Disbursment Analysis'!DY239","v":0},{"$f":"'Disbursment Analysis'!DZ239","v":0}]
[null,null,"Pro-Rata Funding of Bridge Loan",null,null,"RWF 000's",{"$f":"G378-G377","v":35000000},null,null,null,null,{"$f":"$G$381*L380","v":4239939.5999999996},{"$f":"$G$381*M380","v":2451681.1799999997},573300,862754.88,1209000,6715800,2803135.92,5214523.8599999994,2094793.74,662355.72,2947606.74,1319489.3399999999,1275378,881400,1608767.16,140073.86000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$381*BY380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Bridge Loan Funding",null,"RWF 000's",{"$f":"SUM(L382:ED382)","v":34999999.999999993},null,null,null,null,{"$f":"L377+L381","v":4239939.5999999996},{"$f":"M377+M381","v":2451681.1799999997},573300,862754.88,1209000,6715800,2803135.92,5214523.8599999994,2094793.74,662355.72,2947606.74,1319489.3399999999,1275378,881400,1608767.16,140073.86000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY377+BY381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL377+DL381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Re-Financing Period",null,null,"Switch",{"$f":"IF('Operating Assumptions'!G2,'Financing Assumptions'!J23)","v":"2018-04-01"},null,null,null,null,{"$f":"$G$384=L4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$G$384=AR4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$G$384=BX4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$G$384=DD4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Inital Funding of Re-finance for Bridge Loan",null,null,"RWF 000's",{"$f":"SUM(L385:DK385)","v":34999999.999999993},null,null,null,null,{"$f":"L474","v":0},{"$f":"M474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34999999.999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL474","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pro-Rata Percent - Phase 2",null,null,"%",{"$f":"H304","v":102153541.43422358},null,null,null,null,{"$f":"IFERROR((L359+L360)/(SUM(359:359)+SUM(360:360)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15660826765255145,6.4643207689866838E-2,1.5201606809017163E-2,2.3006132997986782E-2,3.2421354185420651E-2,0.18111367878637033,7.6023227393129972E-2,0.14222156496889968,5.7456704085786486E-2,1.8270035097326869E-2,8.1764781314203616E-2,3.6808767236363546E-2,3.5779391984655878E-2,{"$f":"IFERROR((AR359+AR360)/(SUM(359:359)+SUM(360:360)),0)","v":2.4866561110485838E-2},4.5644086901325223E-2,8.1706317866096015E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((BX359+BX360)/(SUM(359:359)+SUM(360:360)),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,{"$f":"IFERROR((DD359+DD360)/(SUM(359:359)+SUM(360:360)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pro-Rata Funding of Re-financed Loan",null,null,"RWF 000's",{"$f":"G386-G385","v":67153541.434223592},null,null,null,null,{"$f":"$G$387*L386","v":0},{"$f":"$G$387*M386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10516799.790747592,4341020.3260425935,1020841.7327161096,1544943.3055215641,2177208.751644284,12162424.932685181,5105228.9507079553,9550681.7559791263,3858421.1584987869,1226897.5589130591,5490794.6298436038,2471839.0757498313,2402712.8821329162,1669877.6418596637,3065162.0809554458,548686.86022587225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$387*BY386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$387*DL386","v":0},{"$f":"$G$387*DM386","v":0},{"$f":"$G$387*DN386","v":0},{"$f":"$G$387*DO386","v":0},{"$f":"$G$387*DP386","v":0},{"$f":"$G$387*DQ386","v":0},{"$f":"$G$387*DR386","v":0},{"$f":"$G$387*DS386","v":0},{"$f":"$G$387*DT386","v":0},{"$f":"$G$387*DU386","v":0},{"$f":"$G$387*DV386","v":0},{"$f":"$G$387*DW386","v":0},{"$f":"$G$387*DX386","v":0},{"$f":"$G$387*DY386","v":0},{"$f":"$G$387*DZ386","v":0},{"$f":"$G$387*EA386","v":0},{"$f":"$G$387*EB386","v":0},{"$f":"$G$387*EC386","v":0},{"$f":"$G$387*ED386","v":0}]
[null,null,null,"Total Re-financed Loan Funding",null,{"$f":"F387","v":"RWF 000's"},null,null,null,null,null,{"$f":"L387+L385","v":0},{"$f":"M387+M385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45516799.790747583,4341020.3260425935,1020841.7327161096,1544943.3055215641,2177208.751644284,12162424.932685181,5105228.9507079553,9550681.7559791263,3858421.1584987869,1226897.5589130591,5490794.6298436038,2471839.0757498313,2402712.8821329162,1669877.6418596637,3065162.0809554458,548686.86022587225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY387+BY385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL387+DL385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Bridge Financing - RWF 000's",null,null,"RWF 000's",null,null,null,null,null,{"$f":"IF(L375,L382,L340*L101/1000)","v":4239939.5999999996},2451681.1799999997,573300,862754.88,1209000,6715800,2803135.92,5214523.8599999994,2094793.74,662355.72,2947606.74,1319489.3399999999,1275378,881400,1608767.16,140073.86000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR375,AR382,AR340*AR101/1000)","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,{"$f":"IF(BX375,BX382,BX340*BX101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DD375,DD382,DD340*DD101/1000)","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]
[null,null,"Interest and Fees Capitalized to Loan - Bridge",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L479","v":0},{"$f":"M479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Phase 2 Financing",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L388","v":0},{"$f":"M388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45516799.790747583,4341020.3260425935,1020841.7327161096,1544943.3055215641,2177208.751644284,12162424.932685181,5105228.9507079553,9550681.7559791263,3858421.1584987869,1226897.5589130591,5490794.6298436038,2471839.0757498313,2402712.8821329162,1669877.6418596637,3065162.0809554458,548686.86022587225,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Capitalized to Loan - Phase 2",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L363","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,374946.81832044839,425694.25095494796,439536.49711314298,459327.91295779101,486313.77070282638,625305.03590794315,686028.57545237977,796892.71978128329,844619.89570823975,863139.01341395814,929526.34710767947,962471.17783872725,{"$f":"AR363","v":994827.9426539134},1019158.551903967,1059256.4873950037,1071391.9817249996,1077449.7877565727,1083541.8455041773,1089668.3486319955,1095829.4918992147,1102025.4711662191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX363","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD363","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Subtotal - Equity Financing",null,{"$f":"F393","v":"RWF 000's"},null,null,null,null,null,{"$f":"L372-L390-L392-L391-L393","v":3625861.1234535109},{"$f":"M372-M390-M392-M391-M393","v":266455.77107971162},155861.48830935278,191104.62614719907,238481.03231044509,809299.2268981738,511116.58844095096,830815.39406630117,551859.02672361885,409559.46418305929,721211.61295664636,548830.85935624689,565706.56113896472,528879.7694249223,658730.48814211157,617124.72800437466,425541.66666666657,425541.66666666657,425541.66666666657,866841.26201164722,357806.13995861646,84142.301223639108,127341.07631039724,179455.19734991319,1002480.981623908,420795.60270639102,787209.53057489556,318028.17710270127,101126.33590903447,452575.63527716987,203739.93482292735,198042.24749358709,137638.71817243809,252644.24724175478,45225.203467868967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY372-BY390-BY392-BY391-BY393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contribution to Cash Balance",null,null,"RWF 000's",null,null,null,null,null,{"$f":"MAX(-L394,0)","v":0},{"$f":"MAX(-M394,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-BY394,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-DL394,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Withdrawl from Cash Balance",null,null,"RWF 000's",null,null,null,null,null,{"$f":"MIN(MAX(L394,0),L402)","v":0},{"$f":"MIN(MAX(M394,0),M402)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(BY394,0),BY402)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(DL394,0),DL402)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Sub-total",null,{"$f":"F396","v":"RWF 000's"},null,null,null,null,null,{"$f":"L394+L395-L396","v":3625861.1234535109},{"$f":"M394+M395-M396","v":266455.77107971162},155861.48830935278,191104.62614719907,238481.03231044509,809299.2268981738,511116.58844095096,830815.39406630117,551859.02672361885,409559.46418305929,721211.61295664636,548830.85935624689,565706.56113896472,528879.7694249223,658730.48814211157,617124.72800437466,425541.66666666657,425541.66666666657,425541.66666666657,866841.26201164722,357806.13995861646,84142.301223639108,127341.07631039724,179455.19734991319,1002480.981623908,420795.60270639102,787209.53057489556,318028.17710270127,101126.33590903447,452575.63527716987,203739.93482292735,198042.24749358709,137638.71817243809,252644.24724175478,45225.203467868967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY394+BY395-BY396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL394+DL395-DL396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity Financing",null,null,{"$f":"F397","v":"RWF 000's"},null,null,null,null,null,{"$f":"L397","v":3625861.1234535109},{"$f":"M397","v":266455.77107971162},155861.48830935278,191104.62614719907,238481.03231044509,809299.2268981738,511116.58844095096,830815.39406630117,551859.02672361885,409559.46418305929,721211.61295664636,548830.85935624689,565706.56113896472,528879.7694249223,658730.48814211157,617124.72800437466,425541.66666666657,425541.66666666657,425541.66666666657,866841.26201164722,357806.13995861646,84142.301223639108,127341.07631039724,179455.19734991319,1002480.981623908,420795.60270639102,787209.53057489556,318028.17710270127,101126.33590903447,452575.63527716987,203739.93482292735,198042.24749358709,137638.71817243809,252644.24724175478,45225.203467868967,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY397","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL397","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Funding",null,{"$f":"F398","v":"RWF 000's"},null,null,null,null,null,{"$f":"L390+L392+L398","v":7865800.7234535106},{"$f":"M390+M392+M398","v":2718136.9510797113},729161.48830935278,1053859.5061471991,1447481.0323104451,7525099.2268981738,3314252.5084409509,6045339.2540663006,2646652.7667236188,1071915.1841830593,3668818.3529566466,1868320.1993562467,1841084.5611389647,1410279.7694249223,2267497.6481421115,757198.58800437464,425541.66666666657,425541.66666666657,425541.66666666657,46383641.05275923,4698826.4660012098,1104984.0339397488,1672284.3818319612,2356663.948994197,13164905.91430909,5526024.5534143467,10337891.286554022,4176449.3356014881,1328023.8948220937,5943370.2651207736,2675579.0105727585,2600755.1296265032,1807516.3600321016,3317806.3281972008,593912.06369374122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY390+BY392+BY398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cash Balance"]
[null,null,null,"Opening Balance",null,"RWF 000's",null,null,null,null,null,{"$f":"K405","v":0},{"$f":"L405","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX405","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DK405","v":0},{"$f":"DL405","v":0},{"$f":"DM405","v":0},{"$f":"DN405","v":0},{"$f":"DO405","v":0},{"$f":"DP405","v":0},{"$f":"DQ405","v":0},{"$f":"DR405","v":0},{"$f":"DS405","v":0},{"$f":"DT405","v":0},{"$f":"DU405","v":0},{"$f":"DV405","v":0},{"$f":"DW405","v":0},{"$f":"DX405","v":0},{"$f":"DY405","v":0},{"$f":"DZ405","v":0},{"$f":"EA405","v":0},{"$f":"EB405","v":0},{"$f":"EC405","v":0}]
[null,null,null,"Add: Surplus Funding",null,"RWF 000's",null,null,null,null,null,{"$f":"L395","v":0},{"$f":"MAX(-M394,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-BY394,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-DL394,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Use of Funding",null,"RWF 000's",null,null,null,null,null,{"$f":"MAX(MIN(L394,L402),0)","v":0},{"$f":"MAX(MIN(M394,M402),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(BY394,BY402),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(MIN(DL394,DL402),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,"RWF 000's",null,null,null,null,null,{"$f":"L402+L403-L404","v":0},{"$f":"M402+M403-M404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY402+BY403-BY404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL402+DL403-DL404","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Interest on Cash Balance",null,"RWF 000's"]
[]
[{"$f":"\"Debt Schedule - Bridge Financing with Selected Currency --> \"&G410","v":"Debt Schedule - Bridge Financing with Selected Currency --> RWF"}]
[null,null,"Construction Financing - USD or RWF 000's",null,null,null,{"$f":"IF(H410,\"USD\",\"RWF\")","v":"RWF"},{"$f":"H289","v":false}]
[null,null,null,"Re-financing Period",null,"Switch",{"$f":"'Financing Assumptions'!J23","v":"2018-04-01"},null,null,null,null,{"$f":"$G$411=L4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$G$411=AR4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$G$411=BX4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$G$411=DD4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Base Amount of Loan Issued",null,{"$f":"IF($H$410,\"USD\",\"RWF\")","v":"RWF"},{"$f":"H290","v":35000000},"Fixed","Computed","Difference"]
[null,null,null,"Maturity of Loan with Capitalised Interest",null,{"$f":"IF($H$410,\"USD\",\"RWF\")","v":"RWF"},{"$f":"H413","v":35000000},35000000,{"$f":"SUMIF(411:411,TRUE,420:420)+SUMIF(411:411,TRUE,421:421)+SUMIF(411:411,TRUE,445:445)","v":34999999.999999993},{"$f":"I413-H413","v":0},null,{"$f":"L411*$I$413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34999999.999999993,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR411*$I$413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX411*$I$413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD411*$I$413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Period Switch",null,"Switch",{"$f":"'Financing Assumptions'!J23","v":"2018-04-01"},{"$f":"'Financing Assumptions'!J24","v":"2028-04-01"},{"$f":"DAYS360(G414,H414)/30","v":120},{"$f":"COUNTIF(L414:ED414,TRUE)","v":39},null,{"$f":"AND(L$4>=$G414,L$4<$H414)","v":false},{"$f":"AND(M$4>=$G414,M$4<$H414)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,{"$f":"AND(BY$4>=$G414,BY$4<$H414)","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]
[null,null,null,"Repayment Period Number",null,null,null,null,null,null,null,{"$f":"K415+L414","v":0},{"$f":"L415+M414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,39,39,39,39,39,39,39,{"$f":"BX415+BY414","v":39},39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,39,{"$f":"DK415+DL414","v":39},{"$f":"DL415+DM414","v":39},{"$f":"DM415+DN414","v":39},{"$f":"DN415+DO414","v":39},{"$f":"DO415+DP414","v":39},{"$f":"DP415+DQ414","v":39},{"$f":"DQ415+DR414","v":39},{"$f":"DR415+DS414","v":39},{"$f":"DS415+DT414","v":39},{"$f":"DT415+DU414","v":39},{"$f":"DU415+DV414","v":39},{"$f":"DV415+DW414","v":39},{"$f":"DW415+DX414","v":39},{"$f":"DX415+DY414","v":39},{"$f":"DY415+DZ414","v":39},{"$f":"DZ415+EA414","v":39},{"$f":"EA415+EB414","v":39},{"$f":"EB415+EC414","v":39},{"$f":"EC415+ED414","v":39}]
[null,null,null,"Scheduled Total Payment if Not Refinanced",null,{"$f":"IF($H$410,\"USD\",\"RWF\")","v":"RWF"},{"$f":"PMT(G418/2,I414/6,-G413)/6","v":550625.40016899153},{"$f":"PMT(G418/2,I414*2,-I413)/6","v":408333.36954997928},{"$f":"SUM(L416:ED416)","v":68277549.620954931},null,null,{"$f":"IF(L414,$G$416*L3)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,550625.40016899153,550625.40016899153,550625.40016899153,550625.40016899153,550625.40016899153,550625.40016899153,550625.40016899153,550625.40016899153,550625.40016899153,550625.40016899153,550625.40016899153,550625.40016899153,550625.40016899153,{"$f":"IF(AR414,$G$416*AR3)*1","v":550625.40016899153},550625.40016899153,550625.40016899153,550625.40016899153,550625.40016899153,550625.40016899153,550625.40016899153,550625.40016899153,550625.40016899153,3303752.401013949,3303752.401013949,3303752.401013949,3303752.401013949,3303752.401013949,3303752.401013949,3303752.401013949,3303752.401013949,3303752.401013949,3303752.401013949,3303752.401013949,3303752.401013949,3303752.401013949,3303752.401013949,3303752.401013949,3303752.401013949,3303752.401013949,0,0,0,0,0,0,{"$f":"IF(BX414,$G$416*BX3)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DD414,$G$416*DD3)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Scheduled Re-Payment if Not Refinanced",null,null,{"$f":"SUM(L417:ED417)","v":67869216.287621602},null,null,null,null,{"$f":"(L416-L435)*L414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,142292.06683565828,550625.40016899153,550625.40016899153,550625.40016899153,550625.40016899153,550625.40016899153,550625.40016899153,550625.40016899153,550625.40016899153,550625.40016899153,550625.40016899153,550625.40016899153,550625.40016899153,{"$f":"(AR416-AR435)*AR414","v":550625.40016899153},550625.40016899153,550625.40016899153,550625.40016899153,550625.40016899153,550625.40016899153,550625.40016899153,550625.40016899153,550625.40016899153,3303752.401013949,3303752.401013949,3303752.401013949,3303752.401013949,3303752.401013949,3303752.401013949,3303752.401013949,3303752.401013949,3303752.401013949,3303752.401013949,3303752.401013949,3303752.401013949,3303752.401013949,3303752.401013949,3303752.401013949,3303752.401013949,3303752.401013949,0,0,0,0,0,0,{"$f":"(BX416-BX435)*BX414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DD416-DD435)*DD414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Rate - Periodic",null,"%",{"$f":"'Financing Assumptions'!J30+'Financing Assumptions'!J31","v":0.14000000000000001},null,null,null,null,{"$f":"$G$418/12*L3","v":1.1666666666666667E-2},1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,{"$f":"$G$418/12*AR3","v":1.1666666666666667E-2},1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"$G$418/12*BX3","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"$G$418/12*DD3","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[]
[null,null,null,"Opening Balance",null,{"$f":"IF($H$410,\"USD\",\"RWF\")","v":"RWF"},null,null,null,null,null,{"$f":"K430","v":0},{"$f":"L430","v":4239939.5999999996},6691620.7799999993,7264920.7799999993,8127675.6599999992,9336675.6600000001,16052475.66,18855611.579999998,24070135.439999998,26164929.179999996,26827284.899999995,29774891.639999993,31094380.979999993,32369758.979999993,33251158.979999993,34859926.139999993,34999999.999999993,34999999.999999993,34999999.999999993,34999999.999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX430","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DK430","v":0},{"$f":"DL430","v":0},{"$f":"DM430","v":0},{"$f":"DN430","v":0},{"$f":"DO430","v":0},{"$f":"DP430","v":0},{"$f":"DQ430","v":0},{"$f":"DR430","v":0},{"$f":"DS430","v":0},{"$f":"DT430","v":0},{"$f":"DU430","v":0},{"$f":"DV430","v":0},{"$f":"DW430","v":0},{"$f":"DX430","v":0},{"$f":"DY430","v":0},{"$f":"DZ430","v":0},{"$f":"EA430","v":0},{"$f":"EB430","v":0},{"$f":"EC430","v":0}]
[null,null,null,"Add: New Financing from S&U (USD or RWF 000's)",null,{"$f":"IF($H$410,\"USD\",\"RWF\")","v":"RWF"},null,null,{"$f":"SUM(L421:DK421)","v":34999999.999999993},null,null,{"$f":"IF($H$410,L340,L382)","v":4239939.5999999996},2451681.1799999997,573300,862754.88,1209000,6715800,2803135.92,5214523.8599999994,2094793.74,662355.72,2947606.74,1319489.3399999999,1275378,881400,1608767.16,140073.86000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$410,AR340,AR382)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$410,BX340,BX382)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$410,DD340,DD382)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Capitalised Interest",null,"RWF",{"$f":"'Financing Assumptions'!J43","v":false},null,{"$f":"SUM(L422:DK422)","v":0},null,null,{"$f":"L435*L7*$G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR435*AR7*$G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX435*BX7*$G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD435*DD7*$G422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Service Fee Capitalised",null,"RWF",{"$f":"'Financing Assumptions'!J46","v":false},null,0,null,null,{"$f":"L438*$G423","v":0},{"$f":"M438*$G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY438*$G423","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Management Fee Capitalised",null,"RWF",{"$f":"'Financing Assumptions'!J44","v":false},null,0,null,null,{"$f":"$G424*L439*L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G424*AR439*AR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G424*BX439*BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G424*DD439*DD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Commitment Fee Capitalised",null,"RWF",{"$f":"'Financing Assumptions'!J45","v":false},null,0,null,null,{"$f":"$G425*L441","v":0},{"$f":"$G425*M441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G425*BY441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: VAT Capitalised",null,"RWF",{"$f":"'Financing Assumptions'!J47","v":false},null,0,null,null,{"$f":"L443*L7*$G426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR443*AR7*$G426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX443*BX7*$G426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD443*DD7*$G426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Refinancing",null,"RWF",{"$f":"F4","v":true},{"$f":"I413","v":34999999.999999993},34999999.999999993,null,null,{"$f":"IF(L411,L413)*$G$427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34999999.999999993,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR411,AR413)*$G$427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX411,BX413)*$G$427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DD411,DD413)*$G$427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Scheduled Repayment",null,"RWF",{"$f":"G416","v":550625.40016899153},null,null,null,null,{"$f":"IF(L8,MIN(L420-L427,L417))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR8,MIN(AR420-AR427,AR417))*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,{"$f":"IF(BX8,MIN(BX420-BX427,BX417))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DD8,MIN(DD420-DD427,DD417))*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]
[null,null,null,"Less: Cash Sweep Repayment",null,"RWF",null,null,null,null,null,{"$f":"IF(L414,IF(L411,L671,L581))*NOT($F$4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR414,IF(AR411,AR671,AR581))*NOT($F$4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX414,IF(BX411,BX671,BX581))*NOT($F$4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DD414,IF(DD411,DD671,DD581))*NOT($F$4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,"RWF",null,null,null,null,null,{"$f":"L420+SUM(L421:L426)-SUM(L427:L429)","v":4239939.5999999996},{"$f":"M420+SUM(M421:M426)-SUM(M427:M429)","v":6691620.7799999993},7264920.7799999993,8127675.6599999992,9336675.6600000001,16052475.66,18855611.579999998,24070135.439999998,26164929.179999996,26827284.899999995,29774891.639999993,31094380.979999993,32369758.979999993,33251158.979999993,34859926.139999993,34999999.999999993,34999999.999999993,34999999.999999993,34999999.999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY420+SUM(BY421:BY426)-SUM(BY427:BY429)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Closing Check",null,"Switch",{"$f":"EDATE(H414,6)","v":"2028-10-01"},{"$f":"LOOKUP(G432,5:5,430:430)","v":0}]
[]
[null,null,null,"Periodic Interest Rate",null,"%",null,null,null,null,null,{"$f":"L418","v":1.1666666666666667E-2},1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,{"$f":"AR418","v":1.1666666666666667E-2},1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"BX418","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"DD418","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,"Interest - USD or RWF 000's",null,{"$f":"IF($H$410,\"USD\",\"RWF\")","v":"RWF"},null,null,null,null,null,{"$f":"L418*L420","v":0},49465.962,78068.90909999999,84757.40909999999,94822.882700000002,108927.8827,187278.88270000002,219982.13509999998,280818.24679999996,305257.50709999999,312984.99049999996,347373.73579999991,362767.77809999994,377647.18809999991,387930.18809999991,406699.13829999993,408333.33333333326,408333.33333333326,408333.33333333326,408333.33333333326,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR418*AR420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX418*BX420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD418*DD420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Financial Close Date",null,"Switch",{"$f":"'Financing Assumptions'!J7","v":"2016-09-01"},null,null,null,null,{"$f":"$G$437=L4","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$G$437=AR4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$G$437=BX4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$G$437=DD4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Service Fee Percent - Up Front",null,"RWF",{"$f":"'Financing Assumptions'!J35","v":3.0000000000000001E-3},null,{"$f":"G413","v":35000000},null,null,{"$f":"L437*$G$438*I438","v":105000},{"$f":"M437*$G$438*J438","v":0},{"$f":"N437*$G$438*K438","v":0},{"$f":"O437*$G$438*L438","v":0},{"$f":"P437*$G$438*M438","v":0},{"$f":"Q437*$G$438*N438","v":0},{"$f":"R437*$G$438*O438","v":0},{"$f":"S437*$G$438*P438","v":0},{"$f":"T437*$G$438*Q438","v":0},{"$f":"U437*$G$438*R438","v":0},{"$f":"V437*$G$438*S438","v":0},{"$f":"W437*$G$438*T438","v":0},{"$f":"X437*$G$438*U438","v":0},{"$f":"Y437*$G$438*V438","v":0},{"$f":"Z437*$G$438*W438","v":0},{"$f":"AA437*$G$438*X438","v":0},{"$f":"AB437*$G$438*Y438","v":0},{"$f":"AC437*$G$438*Z438","v":0},{"$f":"AD437*$G$438*AA438","v":0},{"$f":"AE437*$G$438*AB438","v":0},{"$f":"AF437*$G$438*AC438","v":0},{"$f":"AG437*$G$438*AD438","v":0},{"$f":"AH437*$G$438*AE438","v":0},{"$f":"AI437*$G$438*AF438","v":0},{"$f":"AJ437*$G$438*AG438","v":0},{"$f":"AK437*$G$438*AH438","v":0},{"$f":"AL437*$G$438*AI438","v":0},{"$f":"AM437*$G$438*AJ438","v":0},{"$f":"AN437*$G$438*AK438","v":0},{"$f":"AO437*$G$438*AL438","v":0},{"$f":"AP437*$G$438*AM438","v":0},{"$f":"AQ437*$G$438*AN438","v":0},{"$f":"AR437*$G$438*AO438","v":0},{"$f":"AS437*$G$438*AP438","v":0},{"$f":"AT437*$G$438*AQ438","v":0},{"$f":"AU437*$G$438*AR438","v":0},{"$f":"AV437*$G$438*AS438","v":0},{"$f":"AW437*$G$438*AT438","v":0},{"$f":"AX437*$G$438*AU438","v":0},{"$f":"AY437*$G$438*AV438","v":0},{"$f":"AZ437*$G$438*AW438","v":0},{"$f":"BA437*$G$438*AX438","v":0},{"$f":"BB437*$G$438*AY438","v":0},{"$f":"BC437*$G$438*AZ438","v":0},{"$f":"BD437*$G$438*BA438","v":0},{"$f":"BE437*$G$438*BB438","v":0},{"$f":"BF437*$G$438*BC438","v":0},{"$f":"BG437*$G$438*BD438","v":0},{"$f":"BH437*$G$438*BE438","v":0},{"$f":"BI437*$G$438*BF438","v":0},{"$f":"BJ437*$G$438*BG438","v":0},{"$f":"BK437*$G$438*BH438","v":0},{"$f":"BL437*$G$438*BI438","v":0},{"$f":"BM437*$G$438*BJ438","v":0},{"$f":"BN437*$G$438*BK438","v":0},{"$f":"BO437*$G$438*BL438","v":0},{"$f":"BP437*$G$438*BM438","v":0},{"$f":"BQ437*$G$438*BN438","v":0},{"$f":"BR437*$G$438*BO438","v":0},{"$f":"BS437*$G$438*BP438","v":0},{"$f":"BT437*$G$438*BQ438","v":0},{"$f":"BU437*$G$438*BR438","v":0},{"$f":"BV437*$G$438*BS438","v":0},{"$f":"BW437*$G$438*BT438","v":0},{"$f":"BX437*$G$438*BU438","v":0},{"$f":"BY437*$G$438*BV438","v":0},{"$f":"BZ437*$G$438*BW438","v":0},{"$f":"CA437*$G$438*BX438","v":0},{"$f":"CB437*$G$438*BY438","v":0},{"$f":"CC437*$G$438*BZ438","v":0},{"$f":"CD437*$G$438*CA438","v":0},{"$f":"CE437*$G$438*CB438","v":0},{"$f":"CF437*$G$438*CC438","v":0},{"$f":"CG437*$G$438*CD438","v":0},{"$f":"CH437*$G$438*CE438","v":0},{"$f":"CI437*$G$438*CF438","v":0},{"$f":"CJ437*$G$438*CG438","v":0},{"$f":"CK437*$G$438*CH438","v":0},{"$f":"CL437*$G$438*CI438","v":0},{"$f":"CM437*$G$438*CJ438","v":0},{"$f":"CN437*$G$438*CK438","v":0},{"$f":"CO437*$G$438*CL438","v":0},{"$f":"CP437*$G$438*CM438","v":0},{"$f":"CQ437*$G$438*CN438","v":0},{"$f":"CR437*$G$438*CO438","v":0},{"$f":"CS437*$G$438*CP438","v":0},{"$f":"CT437*$G$438*CQ438","v":0},{"$f":"CU437*$G$438*CR438","v":0},{"$f":"CV437*$G$438*CS438","v":0},{"$f":"CW437*$G$438*CT438","v":0},{"$f":"CX437*$G$438*CU438","v":0},{"$f":"CY437*$G$438*CV438","v":0},{"$f":"CZ437*$G$438*CW438","v":0},{"$f":"DA437*$G$438*CX438","v":0},{"$f":"DB437*$G$438*CY438","v":0},{"$f":"DC437*$G$438*CZ438","v":0},{"$f":"DD437*$G$438*DA438","v":0},{"$f":"DE437*$G$438*DB438","v":0},{"$f":"DF437*$G$438*DC438","v":0},{"$f":"DG437*$G$438*DD438","v":0},{"$f":"DH437*$G$438*DE438","v":0},{"$f":"DI437*$G$438*DF438","v":0},{"$f":"DJ437*$G$438*DG438","v":0},{"$f":"DK437*$G$438*DH438","v":0},{"$f":"DL437*$G$438*DI438","v":0},{"$f":"DM437*$G$438*DJ438","v":0},{"$f":"DN437*$G$438*DK438","v":0},{"$f":"DO437*$G$438*DL438","v":0},{"$f":"DP437*$G$438*DM438","v":0},{"$f":"DQ437*$G$438*DN438","v":0},{"$f":"DR437*$G$438*DO438","v":0},{"$f":"DS437*$G$438*DP438","v":0},{"$f":"DT437*$G$438*DQ438","v":0},{"$f":"DU437*$G$438*DR438","v":0},{"$f":"DV437*$G$438*DS438","v":0},{"$f":"DW437*$G$438*DT438","v":0},{"$f":"DX437*$G$438*DU438","v":0},{"$f":"DY437*$G$438*DV438","v":0},{"$f":"DZ437*$G$438*DW438","v":0},{"$f":"EA437*$G$438*DX438","v":0},{"$f":"EB437*$G$438*DY438","v":0},{"$f":"EC437*$G$438*DZ438","v":0},{"$f":"ED437*$G$438*EA438","v":0}]
[null,null,null,"Management Fee",null,"RWF",{"$f":"'Financing Assumptions'!J32/12","v":4.1666666666666669E-4},null,null,null,null,{"$f":"$G$439*L420","v":0},1766.6415,2788.1753249999997,3027.0503249999997,3386.5315249999999,3890.2815250000003,6688.5315250000003,7856.504825,10029.223099999999,10902.053824999999,11178.035374999998,12406.204849999998,12955.992074999998,13487.399574999998,13854.649574999998,14524.969224999999,14583.33333333333,14583.33333333333,14583.33333333333,14583.33333333333,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$439*AR420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$439*BX420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$439*DD420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Uncommitted Balance",null,null,null,null,{"$f":"I438","v":35000000},null,null,{"$f":"($I$440-L420)*L7","v":35000000},30760060.399999999,28308379.219999999,27735079.219999999,26872324.34,25663324.34,18947524.34,16144388.420000002,10929864.560000002,8835070.820000004,8172715.1000000052,5225108.3600000069,3905619.020000007,2630241.020000007,1748841.020000007,140073.86000000685,7.4505805969238281E-9,7.4505805969238281E-9,7.4505805969238281E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$440-AR420)*AR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$440-BX420)*BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($I$440-DD420)*DD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Commitment Fee",null,"RWF",{"$f":"'Financing Assumptions'!J36/12","v":8.3333333333333339E-4},null,null,null,null,{"$f":"L440*$G$441","v":29166.666666666668},{"$f":"M440*$G$441","v":25633.383666666668},23590.316016666668,23112.566016666668,22393.603616666667,21386.103616666667,15789.603616666667,13453.65701666667,9108.2204666666694,7362.5590166666707,6810.5959166666717,4354.2569666666723,3254.6825166666727,2191.8675166666726,1457.3675166666726,116.72821666667238,6.2088171641031905E-12,6.2088171641031905E-12,6.2088171641031905E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY440*$G$441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Fees",null,null,null,null,null,null,null,{"$f":"L438+L439+L441","v":134166.66666666666},{"$f":"M438+M439+M441","v":27400.02516666667},26378.491341666668,26139.616341666668,25780.135141666666,25276.385141666666,22478.135141666666,21310.161841666668,19137.443566666669,18264.612841666669,17988.631291666668,16760.46181666667,16210.674591666671,15679.26709166667,15312.01709166667,14641.697441666671,14583.333333333336,14583.333333333336,14583.333333333336,14583.33333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY438+BY439+BY441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"VAT",null,"RWF",{"$f":"'Financing Assumptions'!J37","v":0.18},null,null,null,null,{"$f":"L442*$G$443","v":24149.999999999996},{"$f":"M442*$G$443","v":4932.0045300000002},4748.1284415,4705.1309414999996,4640.4243254999992,4549.7493254999999,4046.0643254999995,3835.8291315000001,3444.7398420000004,3287.6303115000001,3237.9536325000004,3016.8831270000005,2917.921426500001,2822.2680765000005,2756.1630765000004,2635.5055395000009,2625.0000000000005,2625.0000000000005,2625.0000000000005,2624.9999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY442*$G$443","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest and Fees Paid",null,"RWF",null,null,null,null,null,{"$f":"(L435+L442)*L8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,422916.66666666657,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AR435+AR442)*AR8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BX435+BX442)*BX8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DD435+DD442)*DD8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Capitalised Items",null,"RWF",null,null,{"$f":"SUM(L445:ED445)","v":0},null,null,{"$f":"SUM(L422:L426)","v":0},{"$f":"SUM(M422:M426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY422:BY426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest and Fees Paid During Construction",null,"RWF",null,null,null,null,null,{"$f":"(L435-L422+L442-L424-L423-L425)*L7","v":134166.66666666666},{"$f":"(M435-M422+M442-M424-M423-M425)*M7","v":76865.987166666673},104447.40044166666,110897.02544166666,120603.01784166667,134204.26784166667,209757.01784166667,241292.29694166666,299955.69036666665,323522.11994166666,330973.62179166661,364134.19761666656,378978.45269166661,393326.45519166661,403242.20519166661,421340.83574166661,422916.66666666657,422916.66666666657,422916.66666666657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY435-BY422+BY442-BY424-BY423-BY425)*BY7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cash Flow to RBD",null,"RWF",{"$f":"XIRR(L448:ED448,L5:ED5)","v":0.16617205739021301},null,null,null,null,{"$f":"-L421+L427+L428+L446+L429+L444","v":-4105772.9333333331},{"$f":"-M421+M427+M428+M446+M429+M444","v":-2374815.1928333328},-468852.59955833334,-751857.85455833329,-1088396.9821583333,-6581595.7321583331,-2593378.9021583335,-4973231.5630583325,-1794838.0496333335,-338833.60005833331,-2616633.1182083338,-955355.1423833333,-896399.54730833345,-488073.54480833339,-1205524.9548083334,281266.97574166663,422916.66666666657,422916.66666666657,422916.66666666657,35422916.666666657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BY421+BY427+BY428+BY446+BY429+BY444","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"DSRA - USD or RWF 000's",null,"RWF"]
[]
[null,"Debt Summary - USD Phase 1",null,null,null,null,null,{"$f":"H289","v":false},null,null,null,{"$f":"$H$452","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$H$452","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$H$452","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$H$452","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Amount",null,null,"USD",null,{"$f":"SUM(454:454)","v":43104151.875854537}]
[null,null,"Financing in USD",null,null,"USD",null,null,null,null,null,{"$f":"IF(L$452,L421,L421/L$101*1000)","v":5405257.8860558206},3107936.1950653731,722672.27689644613,1081429.5418936282,1506913.9644443584,8323601.1706831632,3454689.475257257,6390441.6123814965,2552753.2127814856,802620.42435492564,3551728.8965406856,1580984.1121495327,1519539.1458688991,1044232.8936992007,1895260.3088422809,164090.7589399961,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$452,AR421,AR421/AR$101*1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX$452,BX421,BX421/BX$101*1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DD$452,DD421,DD421/DD$101*1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest - USD",null,null,"USD",null,null,null,null,null,{"$f":"IF(L$452,L435,L435/L$101*1000)","v":0},62706.788703875573,98409.62200264899,106240.10158610035,118188.52447435843,135005.84471868703,230809.49460403921,269589.90463293582,342210.15083153918,369900.79875226063,377132.34260767151,416215.83489096566,432216.83272161841,447415.0397402193,457013.7347331543,476431.29320409551,475656.25576719223,472981.94707282452,470322.67429337651,467678.35289158527,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$452,AR435,AR435/AR$101*1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX$452,BX435,BX435/BX$101*1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DD$452,DD435,DD435/DD$101*1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest During Construction USD",null,null,"USD",null,null,null,null,null,{"$f":"L455*L7","v":0},62706.788703875573,98409.62200264899,106240.10158610035,118188.52447435843,135005.84471868703,230809.49460403921,269589.90463293582,342210.15083153918,369900.79875226063,377132.34260767151,416215.83489096566,432216.83272161841,447415.0397402193,457013.7347331543,476431.29320409551,475656.25576719223,472981.94707282452,470322.67429337651,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR455*AR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX455*BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD455*DD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Expense USD",null,null,"USD",null,null,null,null,null,{"$f":"L455*L414","v":0},{"$f":"M455*M414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,467678.35289158527,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY455*BY414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Service Fees in USD",null,null,"USD",null,null,null,null,null,{"$f":"IF(L$452,L438,L438/L$101*1000)","v":133858.52903089969},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$452,AR438,AR438/AR$101*1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX$452,BX438,BX438/BX$101*1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DD$452,DD438,DD438/DD$101*1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Repayment at Re-financing USD",null,null,"USD",null,null,null,null,null,{"$f":"IF(L$452,L427,L427*L$101/1000)","v":0},{"$f":"IF(M452,M427,M427*M101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30558751.711092513,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS452,AS427,AS427*AS101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BY452,BY427,BY427*BY101/1000)","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,{"$f":"IF(DE452,DE427,DE427*DE101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scheduled Repayment - USD",null,null,"USD",null,null,null,null,null,{"$f":"IF(L$452,L428,L428*L$101/1000)","v":0},{"$f":"IF(M$452,M428,M428*M$101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AS$452,AS428,AS428*AS$101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BY$452,BY428,BY428*BY$101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DE$452,DE428,DE428*DE$101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Management Fee",null,null,"USD",null,null,null,null,null,{"$f":"IF(L452,L439,L439/L101*1000)","v":0},2239.528167995556,3514.6293572374643,3794.289342360727,4221.0187312270864,4821.6373113816808,8243.1962358585424,9628.2108797477085,12221.791101126399,13210.742812580736,13469.012235988266,14864.851246105918,15436.315454343516,15979.10856215069,16321.919097612654,17015.403328717697,16987.723420256865,16892.212395458017,16797.23836762059,16702.798317556619,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR452,AR439,AR439/AR101*1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX452,BX439,BX439/BX101*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,{"$f":"IF(DD452,DD439,DD439/DD101*1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commitment Fee",null,null,"USD",null,null,null,null,null,{"$f":"IF(L452,L441,L441/L101*1000)","v":37182.924730805476},32494.812763391565,29736.73013862062,28970.698698789245,27911.69065689552,26506.059903516798,19459.697634990978,16487.566640075744,11099.440777880796,8921.701834620204,8206.4510138442056,5217.1782490614341,3877.7660359909887,2596.8007255889729,1716.899050658385,136.7422991166701,7.2324801429071048E-12,7.1918165664408997E-12,7.1513816150684837E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR452,AR441,AR441/AR101*1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX452,BX441,BX441/BX101*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,{"$f":"IF(DD452,DD441,DD441/DD101*1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VAT on Fees",null,null,"USD",null,null,null,null,null,{"$f":"IF(L452,L443,L443/L101*1000)","v":30787.461677106927},6252.1813676496813,5985.2447092544553,5897.6978474069947,5783.8876898620683,5638.9854986817263,4986.5208967529134,4700.8399535682211,4197.8217382212952,3983.840036496169,3901.5833849698447,3614.7653091301231,3476.5346682602108,3343.6636717931392,3246.9872666887868,3087.3862130101866,3057.7902156462369,3040.5982311824446,3023.5029061717073,3006.5036971601912,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR452,AR443,AR443/AR101*1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX452,BX443,BX443/BX101*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,{"$f":"IF(DD452,DD443,DD443/DD101*1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Capitalised Interest and Fees",null,null,"USD",null,null,null,null,null,{"$f":"IF(L452,L445,L445/L101*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,{"$f":"IF(AR452,AR445,AR445/AR101*1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX452,BX445,BX445/BX101*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,{"$f":"IF(DD452,DD445,DD445/DD101*1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Rate",null,null,"%",null,null,null,null,null,{"$f":"IF(L452,L434,L434+L86-L87)","v":6.0125212792613934E-3},{"$f":"IF(M452,M434,M434+M86-M87)","v":6.0125212792613934E-3},6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,{"$f":"IF(BY452,BY434,BY434+BY86-BY87)","v":3.5591956721139961E-2},3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2]
[]
[null,"Debt Summary - RWF 000's",null,null,null,null,null,{"$f":"NOT(H452)","v":true},null,null,null,{"$f":"$H$467","v":true},{"$f":"$H$467","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"$H$467","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Amount",null,null,"RWF 000's",null,{"$f":"SUM(469:469)","v":34999999.999999993}]
[null,null,"Financing in RWF 000's",null,null,"RWF 000's",null,null,null,null,null,{"$f":"IF(L$467,L421,L421*L$101/1000)","v":4239939.5999999996},2451681.1799999997,573300,862754.88,1209000,6715800,2803135.92,5214523.8599999994,2094793.74,662355.72,2947606.74,1319489.3399999999,1275378,881400,1608767.16,140073.86000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$467,AR421,AR421*AR$101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX$467,BX421,BX421*BX$101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DD$467,DD421,DD421*DD$101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest in RWF 000's",null,null,"RWF 000's",null,null,null,null,null,{"$f":"IF(L467,L435,L435*L101/1000)","v":0},49465.962,78068.90909999999,84757.40909999999,94822.882700000002,108927.8827,187278.88270000002,219982.13509999998,280818.24679999996,305257.50709999999,312984.99049999996,347373.73579999991,362767.77809999994,377647.18809999991,387930.18809999991,406699.13829999993,408333.33333333326,408333.33333333326,408333.33333333326,408333.33333333326,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR467,AR435,AR435*AR101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX467,BX435,BX435*BX101/1000)","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,{"$f":"IF(DD467,DD435,DD435*DD101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest During Construction in RWF 000's",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L470*L7","v":0},49465.962,78068.90909999999,84757.40909999999,94822.882700000002,108927.8827,187278.88270000002,219982.13509999998,280818.24679999996,305257.50709999999,312984.99049999996,347373.73579999991,362767.77809999994,377647.18809999991,387930.18809999991,406699.13829999993,408333.33333333326,408333.33333333326,408333.33333333326,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR470*AR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX470*BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD470*DD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Expense in RWF 000's",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L470*L8*NOT($F$4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR470*AR8*NOT($F$4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX470*BX8*NOT($F$4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD470*DD8*NOT($F$4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Service Fees in RWF 000's",null,null,"RWF 000's",null,null,null,null,null,{"$f":"IF(L467,L438,L459*L101/1000)","v":105000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR467,AR438,AR459*AR101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX467,BX438,BX459*BX101/1000)","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,{"$f":"IF(DD467,DD438,DD459*DD101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Repayment at Re-financing - RWF 000's",null,null,"RWF 000's",null,null,null,null,null,{"$f":"IF(L$467,L427,L427*L$101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34999999.999999993,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$467,AR427,AR427*AR$101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX$467,BX427,BX427*BX$101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DD$467,DD427,DD427*DD$101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scheduled Repayment - RWF 000's",null,null,"RWF 000's",null,null,null,null,null,{"$f":"IF(L$467,L428,L428*L$101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR$467,AR428,AR428*AR$101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX$467,BX428,BX428*BX$101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DD$467,DD428,DD428*DD$101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Management Fee",null,null,"RWF 000's",null,null,null,null,null,{"$f":"IF(L467,L439,L439*L101/1000)","v":0},1766.6415,2788.1753249999997,3027.0503249999997,3386.5315249999999,3890.2815250000003,6688.5315250000003,7856.504825,10029.223099999999,10902.053824999999,11178.035374999998,12406.204849999998,12955.992074999998,13487.399574999998,13854.649574999998,14524.969224999999,14583.33333333333,14583.33333333333,14583.33333333333,14583.33333333333,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR467,AR439,AR439*AR101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX467,BX439,BX439*BX101/1000)","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,{"$f":"IF(DD467,DD439,DD439*DD101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commitment Fee",null,null,"RWF 000's",null,null,null,null,null,{"$f":"IF(L467,L441,L441*L101/1000)","v":29166.666666666668},25633.383666666668,23590.316016666668,23112.566016666668,22393.603616666667,21386.103616666667,15789.603616666667,13453.65701666667,9108.2204666666694,7362.5590166666707,6810.5959166666717,4354.2569666666723,3254.6825166666727,2191.8675166666726,1457.3675166666726,116.72821666667238,6.2088171641031905E-12,6.2088171641031905E-12,6.2088171641031905E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR467,AR441,AR441*AR101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX467,BX441,BX441*BX101/1000)","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,{"$f":"IF(DD467,DD441,DD441*DD101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VAT on Fees",null,null,"RWF 000's",null,null,null,null,null,{"$f":"IF(L467,L443,L443*L101/1000)","v":24149.999999999996},4932.0045300000002,4748.1284415,4705.1309414999996,4640.4243254999992,4549.7493254999999,4046.0643254999995,3835.8291315000001,3444.7398420000004,3287.6303115000001,3237.9536325000004,3016.8831270000005,2917.921426500001,2822.2680765000005,2756.1630765000004,2635.5055395000009,2625.0000000000005,2625.0000000000005,2625.0000000000005,2624.9999999999995,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR467,AR443,AR443*AR101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX467,BX443,BX443*BX101/1000)","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,{"$f":"IF(DD467,DD443,DD443*DD101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Capitalised Interest and Fees",null,null,"RWF 000's",null,null,null,null,null,{"$f":"IF(L467,L445,L445*L101/1000)","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,{"$f":"IF(AR467,AR445,AR445*AR101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX467,BX445,BX445*BX101/1000)","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,{"$f":"IF(DD467,DD445,DD445*DD101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Rate",null,null,"%",null,null,null,null,null,{"$f":"IF(L467,L434,L434+L87-L86)","v":1.1666666666666667E-2},1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,{"$f":"IF(AR467,AR434,AR434+AR87-AR86)","v":1.1666666666666667E-2},1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"IF(BX467,BX434,BX434+BX87-BX86)","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"IF(DD467,DD434,DD434+DD87-DD86)","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[]
[{"$f":"\"Debt Schedule - Phase 2 Re-financed Debt --> \"&F484","v":"Debt Schedule - Phase 2 Re-financed Debt --> USD"}]
[null,null,"Construction Financing - USD or RWF 000's",null,null,"USD if TRUE",null,{"$f":"'Financing Assumptions'!G55","v":true},null,null,null,{"$f":"$H$483","v":true},{"$f":"$H$483","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"$H$483","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,"Total Nominal Loan",null,{"$f":"IF($H$483,\"USD\",\"RWF\")","v":"USD"},{"$f":"IF(H483,H303,H304)","v":117000000}]
[null,null,null,"Repayment Switch",null,"Switch",{"$f":"H9","v":"2020-02-01"},{"$f":"'Financing Assumptions'!J67","v":"2035-02-01"},{"$f":"DAYS360(G485,H485)/30","v":180},{"$f":"I485/12","v":15},null,{"$f":"AND(L$4>=$G485,L$4<$H485)","v":false},{"$f":"AND(M$4>=$G485,M$4<$H485)","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,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BY$4>=$G485,BY$4<$H485)","v":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]
[null,null,null,"Repayment Period",null,null,null,null,null,null,null,{"$f":"K486+L485","v":0},{"$f":"L486+M485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,{"$f":"BX486+BY485","v":25},26,27,28,29,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"DK486+DL485","v":30},{"$f":"DL486+DM485","v":30},{"$f":"DM486+DN485","v":30},{"$f":"DN486+DO485","v":30},{"$f":"DO486+DP485","v":30},{"$f":"DP486+DQ485","v":30},{"$f":"DQ486+DR485","v":30},{"$f":"DR486+DS485","v":30},{"$f":"DS486+DT485","v":30},{"$f":"DT486+DU485","v":30},{"$f":"DU486+DV485","v":30},{"$f":"DV486+DW485","v":30},{"$f":"DW486+DX485","v":30},{"$f":"DX486+DY485","v":30},{"$f":"DY486+DZ485","v":30},{"$f":"DZ486+EA485","v":30},{"$f":"EA486+EB485","v":30},{"$f":"EB486+EC485","v":30},{"$f":"EC486+ED485","v":30}]
[null,null,null,"Scheduled Payment if Not Refinanced",null,{"$f":"IF($H$483,\"USD\",\"RWF\")","v":"USD"},{"$f":"PMT(G489/2,I485/6,-G484)","v":8273799.9182140641},{"$f":"SUM(L487:ED487)","v":248213997.54642183},{"$f":"PMT(G489,J485,-G484)/12","v":1393512.5233403456},null,null,{"$f":"$G$487*L485","v":0},{"$f":"$G$487*M485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,{"$f":"$G$487*BY485","v":8273799.9182140641},8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Scheduled Re-Payment if Not Refinanced",null,{"$f":"IF($H$483,\"USD\",\"RWF\")","v":"USD"},null,{"$f":"SUM(L488:ED488)","v":117000000.00000001},null,null,null,{"$f":"(L487-L497)*L485","v":0},{"$f":"(M487-M497)*M485","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1546299.9182140641,1635212.1635113731,1729236.8629132761,1828667.9825307904,1933816.3915263107,2045010.8340390734,2162598.9569963198,2286948.3970236089,2418447.9298524661,2557508.6858189832,2704565.4352535745,2860077.9477806557,3024532.4297780432,3198443.0444902806,3382353.5195484711,3576838.8469225084,3782507.0806205524,4000001.2377562346,4230001.3089272184,4473226.3841905333,4730436.9012814891,5002437.0231051743,5290077.1519337222,5594256.5881699119,{"$f":"(BY487-BY497)*BY485","v":5915926.3419896811},6256092.106654088,6615817.4027866982,6996226.9034469333,7398509.9503951324,7823924.272542852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Rate - Periodic",null,"%",{"$f":"'Financing Assumptions'!J71+'Financing Assumptions'!J72+'Financing Assumptions'!J73","v":0.11500000000000002},null,null,null,null,{"$f":"$G$489/12*L3","v":9.5833333333333343E-3},9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,{"$f":"$G$489/12*AR3","v":9.5833333333333343E-3},9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,9.5833333333333343E-3,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,{"$f":"$G$489/12*BX3","v":5.7500000000000009E-2},5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,{"$f":"$G$489/12*DD3","v":5.7500000000000009E-2},5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2,5.7500000000000009E-2]
[]
[null,null,null,"Opening Balance",null,{"$f":"IF($H$483,\"USD\",\"RWF\")","v":"USD"},null,null,null,null,null,{"$f":"K495","v":0},{"$f":"L495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44559146.611816362,50305599.501607902,51649347.403493531,53671543.565784812,56505297.644591242,72246344.495251492,78816566.039295182,91038797.848483324,95948748.472952455,97501232.528511405,104410076.71560185,107502804.83732775,110492141.15620285,112558039.29107463,116328800.66535076,116999999.99999999,116999999.99999999,116999999.99999999,116999999.99999999,116999999.99999999,116999999.99999999,116999999.99999999,115453700.08178592,113818487.91827455,112089251.05536127,110260583.07283048,108326766.68130417,106281755.84726509,104119156.89026877,101832208.49324517,99413760.563392699,96856251.877573714,94151686.442320138,91291608.494539484,88267076.064761445,85068633.020271167,81686279.500722691,78109440.653800189,74326933.573179632,70326932.335423395,66096931.026496179,61623704.642305642,56893267.741024151,51890830.717918977,46600753.565985255,{"$f":"BX495","v":41006496.977815345},35090570.635825664,28834478.529171575,22218661.126384877,15222434.222937943,7823924.272542811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DK495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: New Financing (USD or RWF 000's)",null,{"$f":"IF($H$483,\"USD\",\"RWF\")","v":"USD"},null,null,null,null,null,{"$f":"IF(L483,L346,L388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44559146.611816362,5746452.8897915399,1343747.9018856313,2022196.1622912781,2833754.0788064338,15741046.850660255,6570221.5440436937,12222231.80918815,4909950.6244691359,1552484.0555589513,6908844.187090436,3092728.1217258973,2989336.3188750972,{"$f":"IF(AR483,AR346,AR388)","v":2065898.1348717872},3770761.3742761314,671199.3346492144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX483,BX346,BX388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DD483,DD346,DD388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Scheduled Repayment",null,{"$f":"IF($H$483,\"USD\",\"RWF\")","v":"USD"},null,null,null,null,null,{"$f":"MIN(L488,L491)","v":0},{"$f":"MIN(M488,M491)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1546299.9182140641,1635212.1635113731,1729236.8629132761,1828667.9825307904,1933816.3915263107,2045010.8340390734,2162598.9569963198,2286948.3970236089,2418447.9298524661,2557508.6858189832,2704565.4352535745,2860077.9477806557,3024532.4297780432,3198443.0444902806,3382353.5195484711,3576838.8469225084,3782507.0806205524,4000001.2377562346,4230001.3089272184,4473226.3841905333,4730436.9012814891,5002437.0231051743,5290077.1519337222,5594256.5881699119,{"$f":"MIN(BY488,BY491)","v":5915926.3419896811},6256092.106654088,6615817.4027866982,6996226.9034469333,7398509.9503951324,7823924.272542811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Cash Sweep Repayment",null,{"$f":"IF($H$483,\"USD\",\"RWF\")","v":"USD"}]
[null,null,null,"Closing Balance",null,{"$f":"IF($H$483,\"USD\",\"RWF\")","v":"USD"},null,null,null,null,null,{"$f":"L491+L492-L493-L494","v":0},{"$f":"M491+M492-M493-M494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44559146.611816362,50305599.501607902,51649347.403493531,53671543.565784812,56505297.644591242,72246344.495251492,78816566.039295182,91038797.848483324,95948748.472952455,97501232.528511405,104410076.71560185,107502804.83732775,110492141.15620285,112558039.29107463,116328800.66535076,116999999.99999999,116999999.99999999,116999999.99999999,116999999.99999999,116999999.99999999,116999999.99999999,116999999.99999999,115453700.08178592,113818487.91827455,112089251.05536127,110260583.07283048,108326766.68130417,106281755.84726509,104119156.89026877,101832208.49324517,99413760.563392699,96856251.877573714,94151686.442320138,91291608.494539484,88267076.064761445,85068633.020271167,81686279.500722691,78109440.653800189,74326933.573179632,70326932.335423395,66096931.026496179,61623704.642305642,56893267.741024151,51890830.717918977,46600753.565985255,41006496.977815345,{"$f":"BY491+BY492-BY493-BY494","v":35090570.635825664},28834478.529171575,22218661.126384877,15222434.222937943,7823924.272542811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL491+DL492-DL493-DL494","v":0},{"$f":"DM491+DM492-DM493-DM494","v":0},{"$f":"DN491+DN492-DN493-DN494","v":0},{"$f":"DO491+DO492-DO493-DO494","v":0},{"$f":"DP491+DP492-DP493-DP494","v":0},{"$f":"DQ491+DQ492-DQ493-DQ494","v":0},{"$f":"DR491+DR492-DR493-DR494","v":0},{"$f":"DS491+DS492-DS493-DS494","v":0},{"$f":"DT491+DT492-DT493-DT494","v":0},{"$f":"DU491+DU492-DU493-DU494","v":0},{"$f":"DV491+DV492-DV493-DV494","v":0},{"$f":"DW491+DW492-DW493-DW494","v":0},{"$f":"DX491+DX492-DX493-DX494","v":0},{"$f":"DY491+DY492-DY493-DY494","v":0},{"$f":"DZ491+DZ492-DZ493-DZ494","v":0},{"$f":"EA491+EA492-EA493-EA494","v":0},{"$f":"EB491+EB492-EB493-EB494","v":0},{"$f":"EC491+EC492-EC493-EC494","v":0},{"$f":"ED491+ED492-ED493-ED494","v":0}]
[]
[null,null,null,"Interest - USD or RWF 000's",null,{"$f":"IF($H$483,\"USD\",\"RWF\")","v":"USD"},null,null,null,null,null,{"$f":"L489*L491","v":0},{"$f":"M489*M491","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,427025.15502990683,482095.32855707576,494972.91261681303,514352.29250543786,541509.10242733278,692360.80141282687,755325.42454324558,872455.14604796527,919508.83953246113,934386.81173156772,1000596.5685245178,1030235.213024391,1058883.0194136107,1078681.2098727988,1114817.6730429449,1121250,1121250,1121250,1121250,{"$f":"AY489*AY491","v":1121250},1121250,6727500,6638587.754702691,6544563.055300788,6445131.9356832737,6339983.5266877534,6228789.0841749907,6111200.9612177443,5986851.5211904552,5855351.988361598,5716291.2323950808,5569234.4829604896,5413721.9704334084,5249267.4884360209,5075356.8737237835,4891446.398665593,4696961.0712915557,4491292.8375935117,4273798.6804578295,4043798.6092868457,3800573.5340235308,3543363.016932575,3271362.8951088893,2983722.7662803419,2679543.3300441527,{"$f":"BY489*BY491","v":2357873.5762243825},2017707.8115599761,1657982.5154273659,1277573.0147671306,875289.96781893191,449875.64567121171,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL489*DL491","v":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,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,{"$f":"AY497+AY493","v":1121250},{"$f":"AZ497+AZ493","v":1121250},8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL497+DL493","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Financial Close Date",null,"Switch",{"$f":"'Financing Assumptions'!J63","v":"2018-04-01"},null,null,null,null,{"$f":"L4=$G$499","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AR4=$G$499","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BX4=$G$499","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"DD4=$G$499","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Service Fee Percent - Up Front",null,{"$f":"IF($H$483,\"USD\",\"RWF\")","v":"USD"}]
[null,null,null,"DSRA - USD or RWF 000's",null,{"$f":"IF($H$410,\"USD\",\"RWF\")","v":"RWF"}]
[]
[null,"Exchange Rate",null,null,null,null,null,null,null,null,null,{"$f":"L101","v":784.41023340217612},788.84540290520044,793.30564950141286,797.79111498034376,802.30194193322279,806.83827375751082,811.4002546614588,815.98802966869243,820.60174462282157,825.24154619207729,829.90758187397455,834.59999999999991,839.31894974032832,844.06458110856443,848.8370449665116,853.63649302896772,858.46307786854823,863.31695292053632,868.19827248776073,873.10719174550059,878.04386674641887,883.00845442552259,888.00111260515268,893.02199999999982,898.07127622215125,903.1491017861639,908.25563811416725,913.39104754099549,918.55549331934662,923.74913962497396,928.97215156190407,934.22469516768558,{"$f":"AR101","v":939.50693741866803},944.81904623530909,950.16119048751307,955.53353999999956,960.93626555770152,966.36953891119504,971.83353278215873,977.32842086886478,982.85437785170041,1016.6724738216387,1051.6541843013194,1087.8395469891536,1125.2699772024118,1163.9883152783943,1204.0388756065809,1245.467497347882,1288.3215968990414,1332.6502221622336,1378.5041086819742,1425.93573771359,1474.9993962897124,1525.7512393535412,1578.2493540299924,1632.5538261082893,1688.7268088120918,1746.8325939358695,1806.937685428938,1869.1108755113803,1933.4233234089638,1999.948636797177,2068.7629560475912,2139.9450413729792,{"$f":"BX101","v":2213.5763629709227},2289.7411942690874,2368.5267083788872,2450.0230778679238,2534.3235779654092,2621.5246933186786,2711.7262284229878,2805.0314218509857,2901.5470644125971,3001.3836213805548,3104.6553589214786,3211.4804748771935,3321.9812340459821,3436.2841081185975,3554.5199204292012,3676.8239956868993,3803.3363148592452,3934.2016753849825,4069.5698568993921,4209.5957926619303,4354.439746882349,4504.2674981482651,4659.2505291641137,4819.5662230186445,4985.3980662056019,5156.9358586299495,5334.375930839994,5517.9213687340462,5707.7822459987938,5904.1758645454292,6107.3270032187093,6317.46817506361,{"$f":"DD101","v":6534.8398934440202},6759.690947318064,6992.2786859851012,7232.8693136303273,7481.7381940040586,7739.170165584449,8005.4598675843417,8280.9120771753624,8565.8420583152474,8860.5759225776364,9165.4510023973144,9480.8162371580729,9807.0325725651255,10144.473373759138,10493.524852644685,10854.586509922277,11228.071592329816,11614.407565616839,12014.036603792902,12427.416095210017,12855.019166058406,13297.335221874719,13754.870507682494,14228.148687405948,14717.711443220269,15224.119095524366,15747.951244245689]
[]
["Phase 2 Debt - USD"]
[null,null,"Amount",null,null,"USD"]
[null,null,"Financing in USD",null,null,"USD",null,null,null,null,null,{"$f":"IF(L483,L492,L492*L101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44559146.611816362,5746452.8897915399,1343747.9018856313,2022196.1622912781,2833754.0788064338,15741046.850660255,6570221.5440436937,12222231.80918815,4909950.6244691359,1552484.0555589513,6908844.187090436,3092728.1217258973,2989336.3188750972,{"$f":"IF(AR483,AR492,AR492*AR101/1000)","v":2065898.1348717872},3770761.3742761314,671199.3346492144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX483,BX492,BX492*BX101/1000)","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,{"$f":"IF(DD483,DD492,DD492*DD101/1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest - USD",null,null,"USD",null,null,null,null,null,{"$f":"IF(L483,L497,L497/L503*1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,427025.15502990683,482095.32855707576,494972.91261681303,514352.29250543786,541509.10242733278,692360.80141282687,755325.42454324558,872455.14604796527,919508.83953246113,934386.81173156772,1000596.5685245178,1030235.213024391,{"$f":"IF(AR483,AR497,AR497/AR503*1000)","v":1058883.0194136107},1078681.2098727988,1114817.6730429449,1121250,1121250,1121250,1121250,1121250,1121250,6727500,6638587.754702691,6544563.055300788,6445131.9356832737,6339983.5266877534,6228789.0841749907,6111200.9612177443,5986851.5211904552,5855351.988361598,5716291.2323950808,5569234.4829604896,5413721.9704334084,5249267.4884360209,5075356.8737237835,4891446.398665593,4696961.0712915557,4491292.8375935117,4273798.6804578295,4043798.6092868457,3800573.5340235308,3543363.016932575,3271362.8951088893,2983722.7662803419,{"$f":"IF(BX483,BX497,BX497/BX503*1000)","v":2679543.3300441527},2357873.5762243825,2017707.8115599761,1657982.5154273659,1277573.0147671306,875289.96781893191,449875.64567121171,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DD483,DD497,DD497/DD503*1000)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest During Construction USD",null,null,"USD",null,null,null,null,null,{"$f":"L508*L9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,427025.15502990683,482095.32855707576,494972.91261681303,514352.29250543786,541509.10242733278,692360.80141282687,755325.42454324558,872455.14604796527,919508.83953246113,934386.81173156772,1000596.5685245178,1030235.213024391,{"$f":"AR508*AR9","v":1058883.0194136107},1078681.2098727988,1114817.6730429449,1121250,1121250,1121250,1121250,1121250,1121250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX508*BX9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD508*DD9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Expense USD",null,null,"USD",null,null,null,null,null,{"$f":"L508*L10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR508*AR10","v":0},0,0,0,0,0,0,0,0,6727500,6638587.754702691,6544563.055300788,6445131.9356832737,6339983.5266877534,6228789.0841749907,6111200.9612177443,5986851.5211904552,5855351.988361598,5716291.2323950808,5569234.4829604896,5413721.9704334084,5249267.4884360209,5075356.8737237835,4891446.398665593,4696961.0712915557,4491292.8375935117,4273798.6804578295,4043798.6092868457,3800573.5340235308,3543363.016932575,3271362.8951088893,2983722.7662803419,{"$f":"BX508*BX10","v":2679543.3300441527},2357873.5762243825,2017707.8115599761,1657982.5154273659,1277573.0147671306,875289.96781893191,449875.64567121171,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD508*DD10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fees in USD",null,null,"USD"]
[null,null,"Repayment at Re-financing USD",null,null,"USD"]
[null,null,"Scheduled Repayment - USD",null,null,"USD",null,null,null,null,null,{"$f":"IF(L483,L488,L488/L503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR483,AR488,AR488/AR503)","v":0},0,0,0,0,0,0,0,0,1546299.9182140641,1635212.1635113731,1729236.8629132761,1828667.9825307904,1933816.3915263107,2045010.8340390734,2162598.9569963198,2286948.3970236089,2418447.9298524661,2557508.6858189832,2704565.4352535745,2860077.9477806557,3024532.4297780432,3198443.0444902806,3382353.5195484711,3576838.8469225084,3782507.0806205524,4000001.2377562346,4230001.3089272184,4473226.3841905333,4730436.9012814891,5002437.0231051743,5290077.1519337222,{"$f":"IF(BX483,BX488,BX488/BX503)","v":5594256.5881699119},5915926.3419896811,6256092.106654088,6615817.4027866982,6996226.9034469333,7398509.9503951324,7823924.272542852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DD483,DD488,DD488/DD503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Interest Expense Including Bridge",null,null,"USD",null,null,null,null,null,{"$f":"L510+L457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,467678.35289158527,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR510+AR457","v":0},0,0,0,0,0,0,0,0,6727500,6638587.754702691,6544563.055300788,6445131.9356832737,6339983.5266877534,6228789.0841749907,6111200.9612177443,5986851.5211904552,5855351.988361598,5716291.2323950808,5569234.4829604896,5413721.9704334084,5249267.4884360209,5075356.8737237835,4891446.398665593,4696961.0712915557,4491292.8375935117,4273798.6804578295,4043798.6092868457,3800573.5340235308,3543363.016932575,3271362.8951088893,2983722.7662803419,{"$f":"BX510+BX457","v":2679543.3300441527},2357873.5762243825,2017707.8115599761,1657982.5154273659,1277573.0147671306,875289.96781893191,449875.64567121171,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD510+DD457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Phase 2 Debt RWF"]
[null,null,"Amount",null,null,"RWF 000's"]
[null,null,"Financing in RWF 000's",null,null,"RWF 000's",null,null,null,null,null,{"$f":"IF(L483,L492*L503/1000,L492)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38904911.36481902,5045637.7154286969,1186540.75798157,1795712.442020525,2530604.7349638785,14136582.03424513,5933889.6860391647,11100910.951033456,4484704.9442584282,1426042.7575243725,6382038.873627793,2873058.2974357135,2792711.8112547789,{"$f":"IF(AR483,AR492*AR503/1000,AR492)","v":1940925.6297123311},3562687.1652245177,637747.55886472424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BX483,BX492*BX503/1000,BX492)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DD483,DD492*DD503/1000,DD492)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest in RWF 000's",null,null,"RWF 000's",null,null,null,null,null,{"$f":"IF(L483,L497*L503/1000,L497)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,374946.81832044839,425694.25095494796,439536.49711314298,459327.91295779101,486313.77070282638,625305.03590794315,686028.57545237977,796892.71978128329,844619.89570823975,863139.01341395814,929526.34710767947,962471.17783872725,{"$f":"IF(AR483,AR497*AR503/1000,AR497)","v":994827.9426539134},1019158.551903967,1059256.4873950037,1071391.9817249996,1077449.7877565727,1083541.8455041773,1089668.3486319955,1095829.4918992147,1102025.4711662191,6839664.0676350743,6981498.5900845863,7119434.5093203606,7252513.4663328547,7379666.7441220516,7499704.2053006003,7611302.1669578347,7712990.1121775424,7803136.1281281598,7879930.9502793644,7941370.4809602294,7985236.6380696297,8009076.3761795089,8010178.7074262425,7985549.5333451265,7931884.0810368126,7845536.7176190652,7722487.8956557196,7558307.9589958377,7348117.5130119259,7086544.0353918364,6767674.3731898721,6385002.7385332864,{"$f":"IF(BX483,BX497*BX503/1000,BX497)","v":5931373.7789421305},5398920.2583595421,4778994.841384518,4062095.4254985577,3237783.4138966887,2294594.2644514418,1219939.5878953515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DD483,DD497*DD503/1000,DD497)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest During Construction in RWF 000's",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L520*L9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,374946.81832044839,425694.25095494796,439536.49711314298,459327.91295779101,486313.77070282638,625305.03590794315,686028.57545237977,796892.71978128329,844619.89570823975,863139.01341395814,929526.34710767947,962471.17783872725,{"$f":"AR520*AR9","v":994827.9426539134},1019158.551903967,1059256.4873950037,1071391.9817249996,1077449.7877565727,1083541.8455041773,1089668.3486319955,1095829.4918992147,1102025.4711662191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX520*BX9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD520*DD9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Expense in RWF 000's",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L520*L10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR520*AR10","v":0},0,0,0,0,0,0,0,0,6839664.0676350743,6981498.5900845863,7119434.5093203606,7252513.4663328547,7379666.7441220516,7499704.2053006003,7611302.1669578347,7712990.1121775424,7803136.1281281598,7879930.9502793644,7941370.4809602294,7985236.6380696297,8009076.3761795089,8010178.7074262425,7985549.5333451265,7931884.0810368126,7845536.7176190652,7722487.8956557196,7558307.9589958377,7348117.5130119259,7086544.0353918364,6767674.3731898721,6385002.7385332864,{"$f":"BX520*BX10","v":5931373.7789421305},5398920.2583595421,4778994.841384518,4062095.4254985577,3237783.4138966887,2294594.2644514418,1219939.5878953515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD520*DD10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fees in RWF 000's",null,null,"RWF 000's"]
[null,null,"Repayment at Re-financing - RWF 000's",null,null,"RWF 000's"]
[null,null,"Scheduled Repayment - RWF 000's",null,null,"RWF 000's",null,null,null,null,null,{"$f":"IF(L483,L493*L503/1000,L493)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AR483,AR493*AR503/1000,AR493)","v":0},0,0,0,0,0,0,0,0,1572080.5631208902,1719677.7139771488,1881132.2455885233,2057745.1790132029,2250939.6836304539,2462272.5452196822,2693446.7107373467,2946325.010879159,3222945.171005683,3525536.2313913051,3856536.5091129821,4218613.2463179873,4614684.1031988272,5047940.6688685073,5521874.1795896953,6040303.6515985699,6607406.6552211922,7227752.9782641381,7906341.4499432379,8648640.2220823225,9460630.8321729749,10348856.403360974,11320474.369761061,{"$f":"IF(BX483,BX493*BX503/1000,BX493)","v":12383314.151967276},13545940.247515406,14817721.244688544,16208905.315787639,17730702.79820149,19395376.528724793,21216340.659049582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DD483,DD493*DD503/1000,DD493)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Interest Including Bridge",null,null,null,null,null,null,null,null,{"$f":"L522+L472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR522+AR472","v":0},0,0,0,0,0,0,0,0,6839664.0676350743,6981498.5900845863,7119434.5093203606,7252513.4663328547,7379666.7441220516,7499704.2053006003,7611302.1669578347,7712990.1121775424,7803136.1281281598,7879930.9502793644,7941370.4809602294,7985236.6380696297,8009076.3761795089,8010178.7074262425,7985549.5333451265,7931884.0810368126,7845536.7176190652,7722487.8956557196,7558307.9589958377,7348117.5130119259,7086544.0353918364,6767674.3731898721,6385002.7385332864,{"$f":"BX522+BX472","v":5931373.7789421305},5398920.2583595421,4778994.841384518,4062095.4254985577,3237783.4138966887,2294594.2644514418,1219939.5878953515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD522+DD472","v":0},0,0,0,0,0,0,0,{"$f":"DL522+DL472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt Schedule"]
[null,"Opening Balance",null,null,null,"RWF 000's",null,null,null,null,null,{"$f":"K534","v":0},{"$f":"L534","v":4239939.5999999996},6691620.7799999993,7264920.7799999993,8127675.6599999992,9336675.6600000001,16052475.66,18855611.579999998,24070135.439999998,26164929.179999996,26827284.899999995,29774891.639999993,31094380.979999993,32369758.979999993,33251158.979999993,34859926.139999993,34999999.999999993,34999999.999999993,34999999.999999993,34999999.999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DK534","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Draws",null,null,null,"RWF 000's",null,null,null,null,null,{"$f":"L469","v":4239939.5999999996},{"$f":"M469","v":2451681.1799999997},573300,862754.88,1209000,6715800,2803135.92,5214523.8599999994,2094793.74,662355.72,2947606.74,1319489.3399999999,1275378,881400,1608767.16,140073.86000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Capitalised Items",null,null,null,"RWF 000's",null,null,null,null,null,{"$f":"L479","v":0},{"$f":"M479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Repayments",null,null,null,"RWF 000's",null,null,null,null,null,{"$f":"L474+L475","v":0},{"$f":"M474+M475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34999999.999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY474+BY475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing Balance",null,null,null,"RWF 000's",null,null,null,null,null,{"$f":"L530+L531-L533+L532","v":4239939.5999999996},{"$f":"M530+M531-M533+M532","v":6691620.7799999993},7264920.7799999993,8127675.6599999992,9336675.6600000001,16052475.66,18855611.579999998,24070135.439999998,26164929.179999996,26827284.899999995,29774891.639999993,31094380.979999993,32369758.979999993,33251158.979999993,34859926.139999993,34999999.999999993,34999999.999999993,34999999.999999993,34999999.999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY530+BY531-BY533+BY532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest",null,null,null,"RWF 000's",null,null,null,null,null,{"$f":"L470","v":0},{"$f":"M470","v":49465.962},78068.90909999999,84757.40909999999,94822.882700000002,108927.8827,187278.88270000002,219982.13509999998,280818.24679999996,305257.50709999999,312984.99049999996,347373.73579999991,362767.77809999994,377647.18809999991,387930.18809999991,406699.13829999993,408333.33333333326,408333.33333333326,408333.33333333326,408333.33333333326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest Rate",null,null,null,"%",null,null,null,null,null,{"$f":"IF(L530,L535/L530)","v":false},{"$f":"IF(M530,M535/M530)","v":1.1666666666666667E-2},1.1666666666666665E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666665E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BY530,BY535/BY530)","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,{"$f":"IF(DL530,DL535/DL530)","v":false},{"$f":"IF(DM530,DM535/DM530)","v":false},{"$f":"IF(DN530,DN535/DN530)","v":false},{"$f":"IF(DO530,DO535/DO530)","v":false},{"$f":"IF(DP530,DP535/DP530)","v":false},{"$f":"IF(DQ530,DQ535/DQ530)","v":false},{"$f":"IF(DR530,DR535/DR530)","v":false},{"$f":"IF(DS530,DS535/DS530)","v":false},{"$f":"IF(DT530,DT535/DT530)","v":false},{"$f":"IF(DU530,DU535/DU530)","v":false},{"$f":"IF(DV530,DV535/DV530)","v":false},{"$f":"IF(DW530,DW535/DW530)","v":false},{"$f":"IF(DX530,DX535/DX530)","v":false},{"$f":"IF(DY530,DY535/DY530)","v":false},{"$f":"IF(DZ530,DZ535/DZ530)","v":false},{"$f":"IF(EA530,EA535/EA530)","v":false},{"$f":"IF(EB530,EB535/EB530)","v":false},{"$f":"IF(EC530,EC535/EC530)","v":false},{"$f":"IF(ED530,ED535/ED530)","v":false}]
[]
["Default"]
[null,"Opening Balance",null,null,null,"RWF 000's",null,null,null,null,null,{"$f":"K542","v":0},{"$f":"L542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DK542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Default",null,null,null,"RWF 000's",null,null,null,null,null,{"$f":"L583","v":0},{"$f":"M583","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY583","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL583","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Repayment of Default",null,null,null,"RWF 000's",null,null,null,null,null,{"$f":"L584","v":0},{"$f":"M584","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY584","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL584","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing Balance",null,null,null,"RWF 000's",null,null,null,null,null,{"$f":"L539+L540-L541","v":0},{"$f":"M539+M540-M541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY539+BY540-BY541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL539+DL540-DL541","v":0},{"$f":"DM539+DM540-DM541","v":0},{"$f":"DN539+DN540-DN541","v":0},{"$f":"DO539+DO540-DO541","v":0},{"$f":"DP539+DP540-DP541","v":0},{"$f":"DQ539+DQ540-DQ541","v":0},{"$f":"DR539+DR540-DR541","v":0},{"$f":"DS539+DS540-DS541","v":0},{"$f":"DT539+DT540-DT541","v":0},{"$f":"DU539+DU540-DU541","v":0},{"$f":"DV539+DV540-DV541","v":0},{"$f":"DW539+DW540-DW541","v":0},{"$f":"DX539+DX540-DX541","v":0},{"$f":"DY539+DY540-DY541","v":0},{"$f":"DZ539+DZ540-DZ541","v":0},{"$f":"EA539+EA540-EA541","v":0},{"$f":"EB539+EB540-EB541","v":0},{"$f":"EC539+EC540-EC541","v":0},{"$f":"ED539+ED540-ED541","v":0}]
[null,"Interest Rate",null,null,null,"%",{"$f":"'Financing Assumptions'!I33","v":0.14500000000000002},null,null,null,null,{"$f":"L418","v":1.1666666666666667E-2},1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,{"$f":"AR418","v":1.1666666666666667E-2},1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"BX418","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"DD418","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,"Interest Expense",null,null,null,"RWF 000's",null,null,null,null,null,{"$f":"L539*L543*L8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR539*AR543*AR8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX539*BX543*BX8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD539*DD543*DD8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repayment Period",null,null,null,null,null,null,null,null,null,{"$f":"AND(L542=0,K542>0)","v":false},{"$f":"AND(M542=0,L542>0)","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,{"$f":"AND(BY542=0,BX542>0)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
["Profit and Loss - RWF 000's"]
[null,"Revenues",null,null,null,"RWF 000's",null,null,null,null,null,{"$f":"L177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,834486.99942387664,867178.82058393618,843950.29907651269,877012.85399281012,881971.61217590852,858346.84635359561,891973.39968955622,868080.72287719278,902088.61007542256,907189.1502291112,824029.63961918489,917476.91118424316,892901.08938354801,{"$f":"AR177","v":927881.33802481159},903026.82001186849,938403.75377230649,943709.62502822198,918431.12559834693,954411.53766782489,928846.37347859598,965234.81278070167,970692.39074514853,22201433.734129846,23217708.018410996,23625009.182906192,24842947.57969977,25278759.825709626,26581953.910278756,27048273.013509303,28442690.683998264,29101550.754976802,30433679.03187814,30967567.773166798,32564036.564109612,33135297.517288473,34843519.123597287,35454768.343498662,37282565.462249093,38146196.614436083,39892345.044606529,40592164.27647163,42684809.197728992,43433615.775824636,45672745.841570012,46473968.880132362,{"$f":"BX177","v":48869838.050479919},50001882.318878308,52290726.714013509,53208046.970863536,55951077.583994456,56932610.258823991,59867653.014874063,60917892.97694166,64058388.725915253,65542267.836075246,68542475.936729312,69744895.669300511,73340449.252300367,74627038.366151556,78474280.699961394,79850931.051782146,83967480.348958701,85912543.165878788,89845203.973385796,91421330.961185381,96134368.251522794,97820824.128468335,102863774.0291294,104668281.81746115,80839648.763805121,82712256.996062353,86498424.17727147,0,0,0,0,0,{"$f":"DD177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Operating Expenses",null,null,null,"RWF 000's",null,null,null,null,null,{"$f":"L150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200519.85620707861,203209.97940045691,202793.80353867408,205514.43342886018,206676.44191467718,206253.16670655101,209020.20652973946,208592.13127064449,211390.55004523153,212585.78294871081,208875.66832572132,214996.56102832474,214556.24614157408,{"$f":"AR150","v":217434.67795848884},216989.36978638128,219900.44376888033,221143.79284870453,220690.88837600951,223651.62098682119,223193.58045958955,226187.88854839763,227466.78775512046,5439885.7154637966,5644577.6676242743,5811618.3031680053,6039698.1043579737,6218431.5843897648,6462476.9716630336,6653721.7952970499,6914850.3596794456,7130580.4906859407,7398889.8848570064,7617846.0834355904,7916812.176796996,8151095.3092760816,8470989.0291727874,8721671.9809254091,9063958.2612148821,9346736.4561749753,9698435.3394999225,9985442.2509614993,10377325.813264918,10684423.208528806,11103738.620193461,11432332.83312582,{"$f":"BX150","v":11881000.323607003},12251664.853275692,12712670.346259493,13088877.860645752,13602557.270497657,14005099.310890956,14554736.279432492,14985456.262653319,15573567.818992769,16059433.405531013,16663717.566322261,17156848.875111785,17830177.795964818,18357828.296369612,19078290.241682358,19642876.277115487,20413770.558600124,21050641.23083077,21842734.497702129,22489129.049669515,23371725.912541274,24063368.083146382,25007746.726419166,25747803.848966628,24729882.296285275,25517702.850760765,26460974.057025243,0,0,0,0,0,{"$f":"DD150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: RURA",null,null,null,"RWF 000's",null,null,null,null,null,{"$f":"L180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8344.8699942387666,8671.7882058393625,8439.5029907651278,8770.1285399281023,8819.7161217590856,8583.4684635359554,8919.7339968955621,8680.8072287719278,9020.8861007542255,9071.8915022911115,8240.2963961918485,9174.7691118424318,8929.0108938354806,{"$f":"AR180","v":9278.8133802481152},9030.2682001186859,9384.0375377230648,9437.0962502822204,9184.3112559834699,9544.11537667825,9288.4637347859607,9652.3481278070176,9706.9239074514862,222014.33734129847,232177.08018410997,236250.09182906192,248429.47579699769,252787.59825709628,265819.53910278756,270482.73013509304,284426.90683998266,291015.50754976802,304336.79031878139,309675.67773166799,325640.36564109614,331352.9751728847,348435.19123597286,354547.68343498663,372825.65462249093,381461.96614436083,398923.45044606528,405921.64276471629,426848.09197728994,434336.15775824635,456727.45841570012,464739.68880132365,{"$f":"BX180","v":488698.38050479919},500018.82318878308,522907.26714013511,532080.46970863536,559510.7758399446,569326.10258823994,598676.53014874063,609178.92976941657,640583.8872591526,655422.67836075253,685424.7593672931,697448.95669300517,733404.49252300372,746270.38366151555,784742.806999614,798509.31051782146,839674.80348958704,859125.43165878789,898452.03973385796,914213.30961185379,961343.68251522793,978208.24128468335,1028637.7402912941,1046682.8181746115,808396.48763805127,827122.56996062351,864984.24177271477,0,0,0,0,0,{"$f":"DD180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBITDA",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L548-L549-L550","v":0},{"$f":"M548-M549-M550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,625622.27322255936,655297.05297763995,632716.99254707352,662728.29202402185,666475.45413947233,643510.21118350863,674033.45916292118,650807.78437777632,681677.17392943671,685531.47577810928,606913.67489727179,693305.58104407601,669415.83234813844,701167.84668607463,677007.18202536856,709119.27246570308,713128.73592923523,688555.92596635397,721215.80130432546,696364.32928422058,729394.57610449707,733518.67908257665,16539533.68132475,17340953.270602614,17577140.787909124,18554819.999544799,18807540.643062767,19853657.399512935,20124068.48807716,21243413.417478837,21679954.756741095,22730452.356702354,23040046.01199954,24321584.021671522,24652849.232839506,26024094.903188527,26378548.679138266,27845781.546411719,28417998.192116745,29794986.254660543,30200800.382745415,31880635.292486783,32314856.409537584,34112279.762960851,34576896.358205214,36500139.346368112,{"$f":"BY548-BY549-BY550","v":37250198.642413832},39055149.100613877,39587088.640509143,41789009.537656851,42358184.845344797,44714240.205292836,45323257.78451892,47844237.019663326,48827411.752183482,51193333.611039758,51890597.837495714,54776866.963812537,55522939.686120428,58611247.65127942,59409545.464148834,62714034.986868985,64002776.503389224,67104017.435949802,68017988.601904005,71801298.65646629,72779247.804037273,76827389.562418938,77873795.150319904,55301369.979881801,56367431.575340964,59172465.87847352,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL548-DL549-DL550","v":0},{"$f":"DM548-DM549-DM550","v":0},{"$f":"DN548-DN549-DN550","v":0},{"$f":"DO548-DO549-DO550","v":0},{"$f":"DP548-DP549-DP550","v":0},{"$f":"DQ548-DQ549-DQ550","v":0},{"$f":"DR548-DR549-DR550","v":0},{"$f":"DS548-DS549-DS550","v":0},{"$f":"DT548-DT549-DT550","v":0},{"$f":"DU548-DU549-DU550","v":0},{"$f":"DV548-DV549-DV550","v":0},{"$f":"DW548-DW549-DW550","v":0},{"$f":"DX548-DX549-DX550","v":0},{"$f":"DY548-DY549-DY550","v":0},{"$f":"DZ548-DZ549-DZ550","v":0},{"$f":"EA548-EA549-EA550","v":0},{"$f":"EB548-EB549-EB550","v":0},{"$f":"EC548-EC549-EC550","v":0},{"$f":"ED548-ED549-ED550","v":0}]
[null,"Less: Depreciation on Base Plant",null,null,null,"RWF 000's",null,null,null,null,null,{"$f":"L230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,{"$f":"AR230","v":140344.88035288645},140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,140344.88035288645,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,{"$f":"BX230","v":2452063.6896511558},2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,2452063.6896511558,1609994.407533837,1609994.407533837,1609994.407533837,0,0,0,0,0,{"$f":"DD230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Depreciation on IDC and Fees",null,null,null,"RWF 000's"]
[null,null,"EBIT ",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L551-L552-L553","v":0},{"$f":"M551-M552-M553","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,485277.39286967291,514952.1726247535,492372.11219418707,522383.4116711354,526130.57378658582,503165.33083062217,533688.57881003479,510462.90402488987,541332.2935765502,545186.59542522277,466568.79454438534,552960.70069118962,529070.95199525193,560822.96633318812,536662.30167248216,568774.39211281668,572783.85557634872,548211.04561346746,580870.92095143907,556019.44893133407,589049.69575161068,593173.79872969026,14087469.991673594,14888889.580951458,15125077.098257968,16102756.309893643,16355476.953411611,17401593.709861778,17672004.798426002,18791349.727827683,19227891.067089938,20278388.667051196,20587982.322348386,21869520.332020365,22200785.543188348,23572031.213537373,23926484.989487112,25393717.856760561,25965934.502465591,27342922.565009385,27748736.693094261,29428571.602835625,29862792.71988643,31660216.073309697,32124832.66855406,34048075.656716958,{"$f":"BY551-BY552-BY553","v":34798134.952762678},36603085.410962723,37135024.950857989,39336945.848005697,39906121.155693643,42262176.515641682,42871194.094867766,45392173.330012172,46375348.062532328,48741269.921388604,49438534.14784456,52324803.274161384,53070875.996469274,56159183.961628266,56957481.77449768,60261971.297217831,61550712.81373807,64651953.746298648,65565924.912252851,69349234.966815129,70327184.114386111,74375325.872767776,75421731.460668743,53691375.572347961,54757437.167807125,57562471.470939681,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL551-DL552-DL553","v":0},{"$f":"DM551-DM552-DM553","v":0},{"$f":"DN551-DN552-DN553","v":0},{"$f":"DO551-DO552-DO553","v":0},{"$f":"DP551-DP552-DP553","v":0},{"$f":"DQ551-DQ552-DQ553","v":0},{"$f":"DR551-DR552-DR553","v":0},{"$f":"DS551-DS552-DS553","v":0},{"$f":"DT551-DT552-DT553","v":0},{"$f":"DU551-DU552-DU553","v":0},{"$f":"DV551-DV552-DV553","v":0},{"$f":"DW551-DW552-DW553","v":0},{"$f":"DX551-DX552-DX553","v":0},{"$f":"DY551-DY552-DY553","v":0},{"$f":"DZ551-DZ552-DZ553","v":0},{"$f":"EA551-EA552-EA553","v":0},{"$f":"EB551-EB552-EB553","v":0},{"$f":"EC551-EC552-EC553","v":0},{"$f":"ED551-ED552-ED553","v":0}]
[null,"Less: Total Interest Expense",null,null,null,"RWF 000's",null,null,null,null,null,{"$f":"L527+L544","v":0},{"$f":"M527+M544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6839664.0676350743,6981498.5900845863,7119434.5093203606,7252513.4663328547,7379666.7441220516,7499704.2053006003,7611302.1669578347,7712990.1121775424,7803136.1281281598,7879930.9502793644,7941370.4809602294,7985236.6380696297,8009076.3761795089,8010178.7074262425,7985549.5333451265,7931884.0810368126,7845536.7176190652,7722487.8956557196,7558307.9589958377,7348117.5130119259,7086544.0353918364,6767674.3731898721,6385002.7385332864,5931373.7789421305,{"$f":"BY527+BY544","v":5398920.2583595421},4778994.841384518,4062095.4254985577,3237783.4138966887,2294594.2644514418,1219939.5878953515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Management Fee Paid",null,null,null,"RWF 000's",null,null,null,null,null,{"$f":"L575","v":0},{"$f":"M575","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14583.33333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY575","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: VAT Paid",null,null,null,"RWF 000's",null,null,null,null,null,{"$f":"L576","v":0},{"$f":"M576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2624.9999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBT",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L554-L555-L556-L557","v":0},{"$f":"M554-M555-M556-M557","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,468069.0595363396,514952.1726247535,492372.11219418707,522383.4116711354,526130.57378658582,503165.33083062217,533688.57881003479,510462.90402488987,541332.2935765502,545186.59542522277,466568.79454438534,552960.70069118962,529070.95199525193,560822.96633318812,536662.30167248216,568774.39211281668,572783.85557634872,548211.04561346746,580870.92095143907,556019.44893133407,589049.69575161068,593173.79872969026,7247805.9240385201,7907390.9908668716,8005642.5889376076,8850242.8435607888,8975810.2092895582,9901889.5045611784,10060702.631468168,11078359.61565014,11424754.938961778,12398457.716771832,12646611.841388157,13884283.693950735,14191709.16700884,15561852.50611113,15940935.456141986,17461833.775723748,18120397.784846526,19620434.669353664,20190428.734098423,22080454.0898237,22776248.684494592,24892541.700119823,25739829.930020772,28116701.877774827,{"$f":"BY554-BY555-BY556-BY557","v":29399214.694403134},31824090.569578204,33072929.525359433,36099162.43410901,37611526.891242199,41042236.927746333,42871194.094867766,45392173.330012172,46375348.062532328,48741269.921388604,49438534.14784456,52324803.274161384,53070875.996469274,56159183.961628266,56957481.77449768,60261971.297217831,61550712.81373807,64651953.746298648,65565924.912252851,69349234.966815129,70327184.114386111,74375325.872767776,75421731.460668743,53691375.572347961,54757437.167807125,57562471.470939681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Rate",null,null,null,"%",null,null,null,null,null,{"$f":"L238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,{"$f":"BX238","v":0.15},0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,{"$f":"DD238","v":0.15},0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15]
[null,"Less: Taxes",null,null,null,"RWF 000's",null,null,null,null,null,{"$f":"MAX(L558*L559,0)","v":0},{"$f":"MAX(M558*M559,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2128756.3750513257,2334277.8759166696,2391140.3184212977,2619275.0663585621,2718059.6677269787,2943065.2004030496,3028564.3101147632,3312068.1134735551,3416437.3026741887,3733881.2550179735,3860974.4895031154,4217505.2816662239,{"$f":"MAX(BY558*BY559,0)","v":4409882.2041604696},4773613.5854367306,4960939.4288039152,5414874.3651163513,5641729.0336863296,6156335.5391619494,6430679.1142301643,6808825.9995018253,6956302.209379849,7311190.4882082902,7415780.1221766835,7848720.4911242072,7960631.3994703908,8423877.5942442399,8543622.2661746517,9039295.6945826747,9232606.9220607094,9697793.0619447976,9834888.7368379273,10402385.245022269,10549077.617157916,11156298.880915167,11313259.719100311,8053706.3358521936,8213615.5751710683,8634370.7206409518,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(DL558*DL559,0)","v":0},{"$f":"MAX(DM558*DM559,0)","v":0},{"$f":"MAX(DN558*DN559,0)","v":0},{"$f":"MAX(DO558*DO559,0)","v":0},{"$f":"MAX(DP558*DP559,0)","v":0},{"$f":"MAX(DQ558*DQ559,0)","v":0},{"$f":"MAX(DR558*DR559,0)","v":0},{"$f":"MAX(DS558*DS559,0)","v":0},{"$f":"MAX(DT558*DT559,0)","v":0},{"$f":"MAX(DU558*DU559,0)","v":0},{"$f":"MAX(DV558*DV559,0)","v":0},{"$f":"MAX(DW558*DW559,0)","v":0},{"$f":"MAX(DX558*DX559,0)","v":0},{"$f":"MAX(DY558*DY559,0)","v":0},{"$f":"MAX(DZ558*DZ559,0)","v":0},{"$f":"MAX(EA558*EA559,0)","v":0},{"$f":"MAX(EB558*EB559,0)","v":0},{"$f":"MAX(EC558*EC559,0)","v":0},{"$f":"MAX(ED558*ED559,0)","v":0}]
[null,null,"Earnings",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L558-L560","v":0},{"$f":"M558-M560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,468069.0595363396,514952.1726247535,492372.11219418707,522383.4116711354,526130.57378658582,503165.33083062217,533688.57881003479,510462.90402488987,541332.2935765502,545186.59542522277,466568.79454438534,552960.70069118962,529070.95199525193,560822.96633318812,536662.30167248216,568774.39211281668,572783.85557634872,548211.04561346746,580870.92095143907,556019.44893133407,589049.69575161068,593173.79872969026,7247805.9240385201,7907390.9908668716,8005642.5889376076,8850242.8435607888,8975810.2092895582,9901889.5045611784,10060702.631468168,11078359.61565014,11424754.938961778,12398457.716771832,12646611.841388157,13884283.693950735,12062952.791957514,13227574.630194461,13549795.137720689,14842558.709365185,15402338.117119547,16677369.468950614,17161864.42398366,18768385.976350144,19359811.381820403,21158660.44510185,21878855.440517657,23899196.596108604,{"$f":"BY558-BY560","v":24989332.490242664},27050476.984141473,28111990.096555516,30684288.068992659,31969797.85755587,34885901.388584383,36440514.980637603,38583347.330510348,39419045.853152476,41430079.433180317,42022754.025667876,44476082.783037178,45110244.596998885,47735306.367384024,48413859.508323029,51222675.60263516,52318105.891677365,54954160.684353851,55731036.17541492,58946849.721792862,59778106.497228198,63219026.991852611,64108471.741568431,45637669.236495771,46543821.592636056,48928100.750298731,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL558-DL560","v":0},{"$f":"DM558-DM560","v":0},{"$f":"DN558-DN560","v":0},{"$f":"DO558-DO560","v":0},{"$f":"DP558-DP560","v":0},{"$f":"DQ558-DQ560","v":0},{"$f":"DR558-DR560","v":0},{"$f":"DS558-DS560","v":0},{"$f":"DT558-DT560","v":0},{"$f":"DU558-DU560","v":0},{"$f":"DV558-DV560","v":0},{"$f":"DW558-DW560","v":0},{"$f":"DX558-DX560","v":0},{"$f":"DY558-DY560","v":0},{"$f":"DZ558-DZ560","v":0},{"$f":"EA558-EA560","v":0},{"$f":"EB558-EB560","v":0},{"$f":"EC558-EC560","v":0},{"$f":"ED558-ED560","v":0}]
[]
[]
["Cash Flow Waterfall - RWF"]
[null,"Cash Sweep Percent",null,null,null,"%",{"$f":"'Financing Assumptions'!J39","v":1},null,null,null,null,{"$f":"$G$565","v":1},{"$f":"$G$565","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$G$565","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Required DSRA"]
[]
[null,"EBITDA",null,null,null,"RWF 000's",null,null,null,null,null,{"$f":"L551","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,625622.27322255936,655297.05297763995,632716.99254707352,662728.29202402185,666475.45413947233,643510.21118350863,674033.45916292118,650807.78437777632,681677.17392943671,685531.47577810928,606913.67489727179,693305.58104407601,669415.83234813844,{"$f":"AR551","v":701167.84668607463},677007.18202536856,709119.27246570308,713128.73592923523,688555.92596635397,721215.80130432546,696364.32928422058,729394.57610449707,733518.67908257665,16539533.68132475,17340953.270602614,17577140.787909124,18554819.999544799,18807540.643062767,19853657.399512935,20124068.48807716,21243413.417478837,21679954.756741095,22730452.356702354,23040046.01199954,24321584.021671522,24652849.232839506,26024094.903188527,26378548.679138266,27845781.546411719,28417998.192116745,29794986.254660543,30200800.382745415,31880635.292486783,32314856.409537584,34112279.762960851,34576896.358205214,{"$f":"BX551","v":36500139.346368112},37250198.642413832,39055149.100613877,39587088.640509143,41789009.537656851,42358184.845344797,44714240.205292836,45323257.78451892,47844237.019663326,48827411.752183482,51193333.611039758,51890597.837495714,54776866.963812537,55522939.686120428,58611247.65127942,59409545.464148834,62714034.986868985,64002776.503389224,67104017.435949802,68017988.601904005,71801298.65646629,72779247.804037273,76827389.562418938,77873795.150319904,55301369.979881801,56367431.575340964,59172465.87847352,0,0,0,0,0,{"$f":"DD551","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Taxes",null,null,null,"RWF 000's",null,null,null,null,null,{"$f":"L560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2128756.3750513257,2334277.8759166696,2391140.3184212977,2619275.0663585621,2718059.6677269787,2943065.2004030496,3028564.3101147632,3312068.1134735551,3416437.3026741887,3733881.2550179735,3860974.4895031154,{"$f":"BX560","v":4217505.2816662239},4409882.2041604696,4773613.5854367306,4960939.4288039152,5414874.3651163513,5641729.0336863296,6156335.5391619494,6430679.1142301643,6808825.9995018253,6956302.209379849,7311190.4882082902,7415780.1221766835,7848720.4911242072,7960631.3994703908,8423877.5942442399,8543622.2661746517,9039295.6945826747,9232606.9220607094,9697793.0619447976,9834888.7368379273,10402385.245022269,10549077.617157916,11156298.880915167,11313259.719100311,8053706.3358521936,8213615.5751710683,8634370.7206409518,0,0,0,0,0,{"$f":"DD560","v":0},0,0,0,0,0,0,0,{"$f":"DL560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plus: Interest Income",null,null,null,"RWF 000's"]
[null,null,"CFADS",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L568-L569+L570","v":0},{"$f":"M568-M569+M570","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,625622.27322255936,655297.05297763995,632716.99254707352,662728.29202402185,666475.45413947233,643510.21118350863,674033.45916292118,650807.78437777632,681677.17392943671,685531.47577810928,606913.67489727179,693305.58104407601,669415.83234813844,701167.84668607463,677007.18202536856,709119.27246570308,713128.73592923523,688555.92596635397,721215.80130432546,696364.32928422058,729394.57610449707,733518.67908257665,16539533.68132475,17340953.270602614,17577140.787909124,18554819.999544799,18807540.643062767,19853657.399512935,20124068.48807716,21243413.417478837,21679954.756741095,22730452.356702354,23040046.01199954,24321584.021671522,22524092.857788179,23689817.027271856,23987408.360716969,25226506.480053157,25699938.524389766,26851921.054257493,27172236.072630651,28568567.17901323,28898419.106863394,30378398.507942878,30715921.868702099,32282634.064701889,{"$f":"BY568-BY569+BY570","v":32840316.438253362},34281535.515177146,34626149.21170523,36374135.172540501,36716455.811658464,38557904.666130885,38892578.670288756,41035411.020161502,41871109.54280363,43882143.122831464,44474817.71531903,46928146.472688332,47562308.286650039,50187370.057035178,50865923.197974183,53674739.292286307,54770169.581328511,57406224.374005005,58183099.865066081,61398913.411444023,62230170.186879359,65671090.681503773,66560535.431219593,47247663.64402961,48153816.000169896,50538095.15783257,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL568-DL569+DL570","v":0},{"$f":"DM568-DM569+DM570","v":0},{"$f":"DN568-DN569+DN570","v":0},{"$f":"DO568-DO569+DO570","v":0},{"$f":"DP568-DP569+DP570","v":0},{"$f":"DQ568-DQ569+DQ570","v":0},{"$f":"DR568-DR569+DR570","v":0},{"$f":"DS568-DS569+DS570","v":0},{"$f":"DT568-DT569+DT570","v":0},{"$f":"DU568-DU569+DU570","v":0},{"$f":"DV568-DV569+DV570","v":0},{"$f":"DW568-DW569+DW570","v":0},{"$f":"DX568-DX569+DX570","v":0},{"$f":"DY568-DY569+DY570","v":0},{"$f":"DZ568-DZ569+DZ570","v":0},{"$f":"EA568-EA569+EA570","v":0},{"$f":"EB568-EB569+EB570","v":0},{"$f":"EC568-EC569+EC570","v":0},{"$f":"ED568-ED569+ED570","v":0}]
[null,"Less: Scheduled Repayment - Bridge",null,null,null,"RWF 000's",null,null,null,null,null,{"$f":"L475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD475","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Scheduled Repayment - Re-financed",null,null,null,"RWF 000's",null,null,null,null,null,{"$f":"L525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR525","v":0},0,0,0,0,0,0,0,0,1572080.5631208902,1719677.7139771488,1881132.2455885233,2057745.1790132029,2250939.6836304539,2462272.5452196822,2693446.7107373467,2946325.010879159,3222945.171005683,3525536.2313913051,3856536.5091129821,4218613.2463179873,4614684.1031988272,5047940.6688685073,5521874.1795896953,6040303.6515985699,6607406.6552211922,7227752.9782641381,7906341.4499432379,8648640.2220823225,9460630.8321729749,10348856.403360974,11320474.369761061,{"$f":"BX525","v":12383314.151967276},13545940.247515406,14817721.244688544,16208905.315787639,17730702.79820149,19395376.528724793,21216340.659049582,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Interest Expense",null,null,null,"RWF 000's",null,null,null,null,null,{"$f":"L555","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR555","v":0},0,0,0,0,0,0,0,0,6839664.0676350743,6981498.5900845863,7119434.5093203606,7252513.4663328547,7379666.7441220516,7499704.2053006003,7611302.1669578347,7712990.1121775424,7803136.1281281598,7879930.9502793644,7941370.4809602294,7985236.6380696297,8009076.3761795089,8010178.7074262425,7985549.5333451265,7931884.0810368126,7845536.7176190652,7722487.8956557196,7558307.9589958377,7348117.5130119259,7086544.0353918364,6767674.3731898721,6385002.7385332864,{"$f":"BX555","v":5931373.7789421305},5398920.2583595421,4778994.841384518,4062095.4254985577,3237783.4138966887,2294594.2644514418,1219939.5878953515,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD555","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Management Fee Paid",null,null,null,"RWF 000's",null,null,null,null,null,{"$f":"L476*L8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14583.33333333333,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR476*AR8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX476*BX8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD476*DD8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: VAT Paid",null,null,null,"RWF 000's",null,null,null,null,null,{"$f":"L478*L8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2624.9999999999995,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR478*AR8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX478*BX8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD478*DD8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash Flow Before Sweep and DSRA",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L571-L572-L573-L574-L575-L576","v":0},{"$f":"M571-M572-M573-M574-M575-M576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,608413.93988922599,655297.05297763995,632716.99254707352,662728.29202402185,666475.45413947233,643510.21118350863,674033.45916292118,650807.78437777632,681677.17392943671,685531.47577810928,606913.67489727179,693305.58104407601,669415.83234813844,701167.84668607463,677007.18202536856,709119.27246570308,713128.73592923523,688555.92596635397,721215.80130432546,696364.32928422058,729394.57610449707,733518.67908257665,8127789.0505687855,8639776.9665408786,8576574.033000242,9244561.3541987408,9176934.2153102607,9891680.6489926539,9819319.6103819776,10584098.294422135,10653873.457607251,11324985.175031682,11242139.021926327,12117734.137283906,9900332.3784098439,10631697.650977105,10479984.647782147,11254318.747417774,11246995.151549507,11901680.180337636,11707586.663691577,12571809.443918981,12351244.239298582,13261867.731392032,13010444.760407751,13967946.133792482,{"$f":"BY571-BY572-BY573-BY574-BY575-BY576","v":13895455.932378413},14684819.429104082,14355148.470419032,15405648.960442321,15026485.018482229,16121624.419185951,38892578.670288756,41035411.020161502,41871109.54280363,43882143.122831464,44474817.71531903,46928146.472688332,47562308.286650039,50187370.057035178,50865923.197974183,53674739.292286307,54770169.581328511,57406224.374005005,58183099.865066081,61398913.411444023,62230170.186879359,65671090.681503773,66560535.431219593,47247663.64402961,48153816.000169896,50538095.15783257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Cash Used for DSRA",null,null,null,"RWF 000's"]
[null,"Add: DSRA Refunded",null,null,null,"RWF 000's"]
[null,null,"Cash Flow Before Sweep",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L577-L578+L579","v":0},{"$f":"M577-M578+M579","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,608413.93988922599,655297.05297763995,632716.99254707352,662728.29202402185,666475.45413947233,643510.21118350863,674033.45916292118,650807.78437777632,681677.17392943671,685531.47577810928,606913.67489727179,693305.58104407601,669415.83234813844,701167.84668607463,677007.18202536856,709119.27246570308,713128.73592923523,688555.92596635397,721215.80130432546,696364.32928422058,729394.57610449707,733518.67908257665,8127789.0505687855,8639776.9665408786,8576574.033000242,9244561.3541987408,9176934.2153102607,9891680.6489926539,9819319.6103819776,10584098.294422135,10653873.457607251,11324985.175031682,11242139.021926327,12117734.137283906,9900332.3784098439,10631697.650977105,10479984.647782147,11254318.747417774,11246995.151549507,11901680.180337636,11707586.663691577,12571809.443918981,12351244.239298582,13261867.731392032,13010444.760407751,13967946.133792482,{"$f":"BY577-BY578+BY579","v":13895455.932378413},14684819.429104082,14355148.470419032,15405648.960442321,15026485.018482229,16121624.419185951,38892578.670288756,41035411.020161502,41871109.54280363,43882143.122831464,44474817.71531903,46928146.472688332,47562308.286650039,50187370.057035178,50865923.197974183,53674739.292286307,54770169.581328511,57406224.374005005,58183099.865066081,61398913.411444023,62230170.186879359,65671090.681503773,66560535.431219593,47247663.64402961,48153816.000169896,50538095.15783257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Cash Flow Sweep",null,null,null,"RWF 000's",null,null,null,null,null,{"$f":"MAX(IF(L467,MIN(L580*L565,L420-L428)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,608413.93988922599,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(IF(AR467,MIN(AR580*AR565,AR420-AR428)),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,{"$f":"MAX(IF(BX467,MIN(BX580*BX565,BX420-BX428)),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(IF(DD467,MIN(DD580*DD565,DD420-DD428)),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]
[null,null,"Net Cash Flow",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L580-L581","v":0},{"$f":"M580-M581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,655297.05297763995,632716.99254707352,662728.29202402185,666475.45413947233,643510.21118350863,674033.45916292118,650807.78437777632,681677.17392943671,685531.47577810928,606913.67489727179,693305.58104407601,669415.83234813844,701167.84668607463,677007.18202536856,709119.27246570308,713128.73592923523,688555.92596635397,721215.80130432546,696364.32928422058,729394.57610449707,733518.67908257665,8127789.0505687855,8639776.9665408786,8576574.033000242,9244561.3541987408,9176934.2153102607,9891680.6489926539,9819319.6103819776,10584098.294422135,10653873.457607251,11324985.175031682,11242139.021926327,12117734.137283906,9900332.3784098439,10631697.650977105,10479984.647782147,11254318.747417774,11246995.151549507,11901680.180337636,11707586.663691577,12571809.443918981,12351244.239298582,13261867.731392032,13010444.760407751,13967946.133792482,{"$f":"BY580-BY581","v":13895455.932378413},14684819.429104082,14355148.470419032,15405648.960442321,15026485.018482229,16121624.419185951,38892578.670288756,41035411.020161502,41871109.54280363,43882143.122831464,44474817.71531903,46928146.472688332,47562308.286650039,50187370.057035178,50865923.197974183,53674739.292286307,54770169.581328511,57406224.374005005,58183099.865066081,61398913.411444023,62230170.186879359,65671090.681503773,66560535.431219593,47247663.64402961,48153816.000169896,50538095.15783257,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL580-DL581","v":0},{"$f":"DM580-DM581","v":0},{"$f":"DN580-DN581","v":0},{"$f":"DO580-DO581","v":0},{"$f":"DP580-DP581","v":0},{"$f":"DQ580-DQ581","v":0},{"$f":"DR580-DR581","v":0},{"$f":"DS580-DS581","v":0},{"$f":"DT580-DT581","v":0},{"$f":"DU580-DU581","v":0},{"$f":"DV580-DV581","v":0},{"$f":"DW580-DW581","v":0},{"$f":"DX580-DX581","v":0},{"$f":"DY580-DY581","v":0},{"$f":"DZ580-DZ581","v":0},{"$f":"EA580-EA581","v":0},{"$f":"EB580-EB581","v":0},{"$f":"EC580-EC581","v":0},{"$f":"ED580-ED581","v":0}]
[null,"Add: Debt Default",null,null,null,"RWF 000's",null,null,null,null,null,{"$f":"MAX(-L582,0)","v":0},{"$f":"MAX(-M582,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-BY582,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Repayment of Default",null,null,null,"RWF 000's",null,null,null,null,null,{"$f":"MIN(L539,MAX(L582,0))","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,{"$f":"MIN(AR539,MAX(AR582,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BX539,MAX(BX582,0))","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,{"$f":"MIN(DD539,MAX(DD582,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Cash Flow to Equity",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L582+L583-L584","v":0},{"$f":"M582+M583-M584","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,655297.05297763995,632716.99254707352,662728.29202402185,666475.45413947233,643510.21118350863,674033.45916292118,650807.78437777632,681677.17392943671,685531.47577810928,606913.67489727179,693305.58104407601,669415.83234813844,701167.84668607463,677007.18202536856,709119.27246570308,713128.73592923523,688555.92596635397,721215.80130432546,696364.32928422058,729394.57610449707,733518.67908257665,8127789.0505687855,8639776.9665408786,8576574.033000242,9244561.3541987408,9176934.2153102607,9891680.6489926539,9819319.6103819776,10584098.294422135,10653873.457607251,11324985.175031682,11242139.021926327,12117734.137283906,9900332.3784098439,10631697.650977105,10479984.647782147,11254318.747417774,11246995.151549507,11901680.180337636,11707586.663691577,12571809.443918981,12351244.239298582,13261867.731392032,13010444.760407751,13967946.133792482,{"$f":"BY582+BY583-BY584","v":13895455.932378413},14684819.429104082,14355148.470419032,15405648.960442321,15026485.018482229,16121624.419185951,38892578.670288756,41035411.020161502,41871109.54280363,43882143.122831464,44474817.71531903,46928146.472688332,47562308.286650039,50187370.057035178,50865923.197974183,53674739.292286307,54770169.581328511,57406224.374005005,58183099.865066081,61398913.411444023,62230170.186879359,65671090.681503773,66560535.431219593,47247663.64402961,48153816.000169896,50538095.15783257,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL582+DL583-DL584","v":0},{"$f":"DM582+DM583-DM584","v":0},{"$f":"DN582+DN583-DN584","v":0},{"$f":"DO582+DO583-DO584","v":0},{"$f":"DP582+DP583-DP584","v":0},{"$f":"DQ582+DQ583-DQ584","v":0},{"$f":"DR582+DR583-DR584","v":0},{"$f":"DS582+DS583-DS584","v":0},{"$f":"DT582+DT583-DT584","v":0},{"$f":"DU582+DU583-DU584","v":0},{"$f":"DV582+DV583-DV584","v":0},{"$f":"DW582+DW583-DW584","v":0},{"$f":"DX582+DX583-DX584","v":0},{"$f":"DY582+DY583-DY584","v":0},{"$f":"DZ582+DZ583-DZ584","v":0},{"$f":"EA582+EA583-EA584","v":0},{"$f":"EB582+EB583-EB584","v":0},{"$f":"EC582+EC583-EC584","v":0},{"$f":"ED582+ED583-ED584","v":0}]
[null,"Less: Cash Trapped",null,null,null,"RWF 000's"]
[null,null,"Dividends",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L585-L586","v":0},{"$f":"M585-M586","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,655297.05297763995,632716.99254707352,662728.29202402185,666475.45413947233,643510.21118350863,674033.45916292118,650807.78437777632,681677.17392943671,685531.47577810928,606913.67489727179,693305.58104407601,669415.83234813844,701167.84668607463,677007.18202536856,709119.27246570308,713128.73592923523,688555.92596635397,721215.80130432546,696364.32928422058,729394.57610449707,733518.67908257665,8127789.0505687855,8639776.9665408786,8576574.033000242,9244561.3541987408,9176934.2153102607,9891680.6489926539,9819319.6103819776,10584098.294422135,10653873.457607251,11324985.175031682,11242139.021926327,12117734.137283906,9900332.3784098439,10631697.650977105,10479984.647782147,11254318.747417774,11246995.151549507,11901680.180337636,11707586.663691577,12571809.443918981,12351244.239298582,13261867.731392032,13010444.760407751,13967946.133792482,{"$f":"BY585-BY586","v":13895455.932378413},14684819.429104082,14355148.470419032,15405648.960442321,15026485.018482229,16121624.419185951,38892578.670288756,41035411.020161502,41871109.54280363,43882143.122831464,44474817.71531903,46928146.472688332,47562308.286650039,50187370.057035178,50865923.197974183,53674739.292286307,54770169.581328511,57406224.374005005,58183099.865066081,61398913.411444023,62230170.186879359,65671090.681503773,66560535.431219593,47247663.64402961,48153816.000169896,50538095.15783257,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL585-DL586","v":0},{"$f":"DM585-DM586","v":0},{"$f":"DN585-DN586","v":0},{"$f":"DO585-DO586","v":0},{"$f":"DP585-DP586","v":0},{"$f":"DQ585-DQ586","v":0},{"$f":"DR585-DR586","v":0},{"$f":"DS585-DS586","v":0},{"$f":"DT585-DT586","v":0},{"$f":"DU585-DU586","v":0},{"$f":"DV585-DV586","v":0},{"$f":"DW585-DW586","v":0},{"$f":"DX585-DX586","v":0},{"$f":"DY585-DY586","v":0},{"$f":"DZ585-DZ586","v":0},{"$f":"EA585-EA586","v":0},{"$f":"EB585-EB586","v":0},{"$f":"EC585-EC586","v":0},{"$f":"ED585-ED586","v":0}]
[]
[null,null,"Equity Cash Flow",null,null,"RWF 000's",null,null,null,null,-9.9999999999999994E-12,{"$f":"L587-L394","v":-3625861.1234535109},-266455.77107971162,-155861.48830935278,-191104.62614719907,-238481.03231044509,-809299.2268981738,-511116.58844095096,-830815.39406630117,-551859.02672361885,-409559.46418305929,-721211.61295664636,-548830.85935624689,-565706.56113896472,-528879.7694249223,-658730.48814211157,-617124.72800437466,-425541.66666666657,-425541.66666666657,-425541.66666666657,-866841.26201164722,297490.91301902349,548574.69132343447,535387.21571362461,487020.25678955915,-358970.77044039941,253237.85645653016,-136401.74619711924,363648.99682673544,584405.1398690748,154338.03962010192,489565.64622114867,471373.58485455136,{"$f":"AR587-AR394","v":563529.12851363653},424362.93478361377,663894.06899783411,713128.73592923523,688555.92596635397,721215.80130432546,696364.32928422058,729394.57610449707,733518.67908257665,8127789.0505687855,8639776.9665408786,8576574.033000242,9244561.3541987408,9176934.2153102607,9891680.6489926539,9819319.6103819776,10584098.294422135,10653873.457607251,11324985.175031682,11242139.021926327,12117734.137283906,9900332.3784098439,10631697.650977105,10479984.647782147,11254318.747417774,11246995.151549507,11901680.180337636,11707586.663691577,12571809.443918981,12351244.239298582,13261867.731392032,13010444.760407751,{"$f":"BX587-BX394","v":13967946.133792482},13895455.932378413,14684819.429104082,14355148.470419032,15405648.960442321,15026485.018482229,16121624.419185951,38892578.670288756,41035411.020161502,41871109.54280363,43882143.122831464,44474817.71531903,46928146.472688332,47562308.286650039,50187370.057035178,50865923.197974183,53674739.292286307,54770169.581328511,57406224.374005005,58183099.865066081,61398913.411444023,62230170.186879359,65671090.681503773,66560535.431219593,47247663.64402961,48153816.000169896,50538095.15783257,0,0,0,0,0,{"$f":"DD587-DD394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity IRR",null,null,"%",{"$f":"XIRR(K589:ED589,K5:ED5)","v":0.59984444975852957}]
[]
[null,null,"Interest and Fees Paid During Construction",null,null,null,null,null,null,null,null,{"$f":"IF(L411,L446*L101/1000,L446)","v":134166.66666666666},{"$f":"IF(M411,M446*M101/1000,M446)","v":76865.987166666673},104447.40044166666,110897.02544166666,120603.01784166667,134204.26784166667,209757.01784166667,241292.29694166666,299955.69036666665,323522.11994166666,330973.62179166661,364134.19761666656,378978.45269166661,393326.45519166661,403242.20519166661,421340.83574166661,422916.66666666657,422916.66666666657,422916.66666666657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BY411,BY446*BY101/1000,BY446)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Cash Flow",null,null,"RWF 000's",null,null,null,null,null,{"$f":"-L469+L574+L581+L584-L583+L572+L573+L575-L519+L474+L592","v":-4105772.9333333331},{"$f":"-M469+M574+M581+M584-M583+M572+M573+M575-M519+M474+M592","v":-2374815.1928333328},-468852.59955833334,-751857.85455833329,-1088396.9821583333,-6581595.7321583331,-2593378.9021583335,-4973231.5630583325,-1794838.0496333335,-338833.60005833331,-2616633.1182083338,-955355.1423833333,-896399.54730833345,-488073.54480833339,-1205524.9548083334,281266.97574166663,422916.66666666657,422916.66666666657,422916.66666666657,-3281914.0915964693,-5045637.7154286969,-1186540.75798157,-1795712.442020525,-2530604.7349638785,-14136582.03424513,-5933889.6860391647,-11100910.951033456,-4484704.9442584282,-1426042.7575243725,-6382038.873627793,-2873058.2974357135,-2792711.8112547789,-1940925.6297123311,-3562687.1652245177,-637747.55886472424,0,0,0,0,0,0,8411744.6307559647,8701176.304061735,9000566.7549088839,9310258.6453460567,9630606.427752506,9961976.7505202815,10304748.87769518,10659315.123056702,11026081.299133843,11405467.181670669,11797906.990073211,12203849.884387616,12623760.479378335,13058119.376294751,13507423.712934822,13972187.732635383,14452943.372840257,14950240.873919858,15464649.408939075,15996757.735094249,16547174.867564812,17116530.776550844,17705477.108294345,18314687.930909406,{"$f":"-BY469+BY574+BY581+BY584-BY583+BY572+BY573+BY575-BY519+BY474+BY592","v":18944860.505874947},19596716.086073063,20271000.741286196,20968486.212098178,21689970.793176234,22436280.246944934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt IRR",null,null,"%",{"$f":"XIRR(L593:ED593,L5:ED5)","v":0.17123991847038267}]
[null,null,"Repayment Date",null,null,"Date",{"$f":"INDEX(5:5,MATCH(0,430:430,0))","v":"2018-04-30"},{"$f":"G8","v":"2018-04-01"},{"$f":"DAYS360(H595,G595)/360","v":8.0555555555555561E-2}]
[null,null,"Default Repayment Date",null,null,"Date",{"$f":"INDEX(5:5,MATCH(TRUE,545:545,0))","v":{"$error":"#N/A"}},{"$f":"H595","v":"2018-04-01"},{"$f":"DAYS360(H596,G596)/360","v":{"$error":"#N/A"}},{"$f":"IFERROR(I596,I595)","v":8.0555555555555561E-2}]
[]
[null,null,"CFADS",null,null,null,null,null,null,null,null,{"$f":"L571","v":0},{"$f":"M571","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,625622.27322255936,655297.05297763995,632716.99254707352,662728.29202402185,666475.45413947233,643510.21118350863,674033.45916292118,650807.78437777632,681677.17392943671,685531.47577810928,606913.67489727179,693305.58104407601,669415.83234813844,701167.84668607463,677007.18202536856,709119.27246570308,713128.73592923523,688555.92596635397,721215.80130432546,696364.32928422058,729394.57610449707,733518.67908257665,16539533.68132475,17340953.270602614,17577140.787909124,18554819.999544799,18807540.643062767,19853657.399512935,20124068.48807716,21243413.417478837,21679954.756741095,22730452.356702354,23040046.01199954,24321584.021671522,22524092.857788179,23689817.027271856,23987408.360716969,25226506.480053157,25699938.524389766,26851921.054257493,27172236.072630651,28568567.17901323,28898419.106863394,30378398.507942878,30715921.868702099,32282634.064701889,{"$f":"BY571","v":32840316.438253362},34281535.515177146,34626149.21170523,36374135.172540501,36716455.811658464,38557904.666130885,38892578.670288756,41035411.020161502,41871109.54280363,43882143.122831464,44474817.71531903,46928146.472688332,47562308.286650039,50187370.057035178,50865923.197974183,53674739.292286307,54770169.581328511,57406224.374005005,58183099.865066081,61398913.411444023,62230170.186879359,65671090.681503773,66560535.431219593,47247663.64402961,48153816.000169896,50538095.15783257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Service",null,null,null,null,null,null,null,null,{"$f":"L572+L574+L575+L576+L573","v":0},{"$f":"M572+M574+M575+M576+M573","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17208.333333333328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8411744.6307559647,8701176.304061735,9000566.7549088839,9310258.6453460567,9630606.427752506,9961976.7505202815,10304748.87769518,10659315.123056702,11026081.299133843,11405467.181670669,11797906.990073211,12203849.884387616,12623760.479378335,13058119.376294751,13507423.712934822,13972187.732635383,14452943.372840257,14950240.873919858,15464649.408939075,15996757.735094249,16547174.867564812,17116530.776550844,17705477.108294345,18314687.930909406,{"$f":"BY572+BY574+BY575+BY576+BY573","v":18944860.505874947},19596716.086073063,20271000.741286196,20968486.212098178,21689970.793176234,22436280.246944934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sweep",null,null,null,null,null,null,null,null,{"$f":"L581","v":0},{"$f":"M581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,608413.93988922599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DSCR",null,null,null,{"$f":"MIN(L601:ED601)","v":1.6927849355707585},null,null,null,null,{"$f":"IF(L599>0.1,L598/L599)","v":false},{"$f":"IF(M599>0.1,M598/M599)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,36.355773746589414,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1.9662429623518349,1.9929435589654476,1.9528926640450281,1.9929435589654478,1.9528926640450286,1.9929435589654476,1.9528926640450286,1.9929435589654472,1.9662429623518349,1.9929435589654474,1.9528926640450288,1.9929435589654476,1.7842617415454474,1.8141829113828989,1.7758685053868879,1.8054800696050357,1.7781802544583882,1.7960861822032363,1.7570547740270275,1.7858973457064053,1.7464261626623077,1.7747988131777503,1.7348259908970685,1.7626636165729586,{"$f":"IF(BY599>0.1,BY598/BY599)","v":1.7334683687995132},1.7493510323160852,1.7081618048181375,1.7347048711391351,1.6927849355707585,1.7185515710154839,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L10,L6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(M10,M6,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2020,2020,2021,2021,2022,2022,2023,2023,2024,2024,2025,2025,2026,2026,2027,2027,2028,2028,2029,2029,2030,2030,2031,2031,{"$f":"IF(BY10,BY6,NA())","v":2032},2032,2033,2033,2034,2034,2035,2035,2036,2036,2037,2037,2038,2038,2039,2039,2040,2040,2041,2041,2042,2042,2043,2043,2044,2044,{"$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"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L8,L6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(M8,M6,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"},2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2021,2021,2022,2022,2023,2023,2024,2024,2025,2025,2026,2026,2027,2027,2028,2028,2029,2029,2030,2030,2031,2031,{"$f":"IF(BY8,BY6,NA())","v":2032},2032,2033,2033,2034,2034,2035,2035,2036,2036,2037,2037,2038,2038,2039,2039,2040,2040,2041,2041,2042,2042,2043,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F$4,L604,L605)","v":{"$error":"#N/A"}},{"$f":"IF($F$4,M604,M605)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},2020,2020,2021,2021,2022,2022,2023,2023,2024,2024,2025,2025,2026,2026,2027,2027,2028,2028,2029,2029,2030,2030,2031,2031,{"$f":"IF($F$4,BY604,BY605)","v":2032},2032,2033,2033,2034,2034,2035,2035,2036,2036,2037,2037,2038,2038,2039,2039,2040,2040,2041,2041,2042,2042,2043,2043,2044,2044,{"$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"},{"$error":"#N/A"}]
[null,null,{"$f":"C598","v":"CFADS"},null,null,null,null,null,null,null,null,{"$f":"L598","v":0},{"$f":"M598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,625622.27322255936,655297.05297763995,632716.99254707352,662728.29202402185,666475.45413947233,643510.21118350863,674033.45916292118,650807.78437777632,681677.17392943671,685531.47577810928,606913.67489727179,693305.58104407601,669415.83234813844,701167.84668607463,677007.18202536856,709119.27246570308,713128.73592923523,688555.92596635397,721215.80130432546,696364.32928422058,729394.57610449707,733518.67908257665,16539533.68132475,17340953.270602614,17577140.787909124,18554819.999544799,18807540.643062767,19853657.399512935,20124068.48807716,21243413.417478837,21679954.756741095,22730452.356702354,23040046.01199954,24321584.021671522,22524092.857788179,23689817.027271856,23987408.360716969,25226506.480053157,25699938.524389766,26851921.054257493,27172236.072630651,28568567.17901323,28898419.106863394,30378398.507942878,30715921.868702099,32282634.064701889,{"$f":"BY598","v":32840316.438253362},34281535.515177146,34626149.21170523,36374135.172540501,36716455.811658464,38557904.666130885,38892578.670288756,41035411.020161502,41871109.54280363,43882143.122831464,44474817.71531903,46928146.472688332,47562308.286650039,50187370.057035178,50865923.197974183,53674739.292286307,54770169.581328511,57406224.374005005,58183099.865066081,61398913.411444023,62230170.186879359,65671090.681503773,66560535.431219593,47247663.64402961,48153816.000169896,50538095.15783257,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C599","v":"Debt Service"},null,null,null,null,null,null,null,null,{"$f":"L599","v":0},{"$f":"M599","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17208.333333333328,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8411744.6307559647,8701176.304061735,9000566.7549088839,9310258.6453460567,9630606.427752506,9961976.7505202815,10304748.87769518,10659315.123056702,11026081.299133843,11405467.181670669,11797906.990073211,12203849.884387616,12623760.479378335,13058119.376294751,13507423.712934822,13972187.732635383,14452943.372840257,14950240.873919858,15464649.408939075,15996757.735094249,16547174.867564812,17116530.776550844,17705477.108294345,18314687.930909406,{"$f":"BY599","v":18944860.505874947},19596716.086073063,20271000.741286196,20968486.212098178,21689970.793176234,22436280.246944934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C600","v":"Sweep"},null,null,null,null,null,null,null,null,{"$f":"L600","v":0},{"$f":"M600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,608413.93988922599,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY600","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest Rate",null,null,null,null,null,null,null,null,{"$f":"L480","v":1.1666666666666667E-2},1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,{"$f":"AR480","v":1.1666666666666667E-2},1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,1.1666666666666667E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"BX480","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"DD480","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,"Interest Index - Phase 1",null,null,null,null,null,null,null,1,{"$f":"K612*(1+L611*L8)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0116666666666667,1.0234694444444445,1.0354099212962964,1.0474897037114199,1.0597104169213865,1.0720737051188027,1.0845812316785222,1.0972346793814383,1.1100357506408884,1.1229861677316988,1.1360876730219021,1.1493420292071577,1.1627510195479078,{"$f":"AQ612*(1+AR611*AR8)","v":1.1763164481093003},1.1900401400039089,1.203923941637288,1.2179697209563898,1.232179367700881,1.2465547936573913,1.2610979329167276,1.2758107421340894,1.2906952007923205,1.381043864847783,1.4777169353871278,1.5811571208642268,1.6918381193247227,1.8102667876774534,1.9369854628148753,2.0725744452119166,2.2176546563767507,2.3728904823231236,2.5389928160857425,2.7167223132117444,2.9068928751365668,3.1103753763961266,3.3281016527438556,3.5610687684359257,3.8103435822264409,4.0770676329822919,4.3624623672910525,4.6678347330014267,4.9945831643115266,5.3442039858133334,5.7182982648202669,6.1185791433576862,{"$f":"BW612*(1+BX611*BX8)","v":6.5468796833927243},7.0051612612302154,7.4955225495163313,8.0202091279824756,8.5816237669412487,9.1823374306271361,9.8251010507710355,10.512858124325009,11.24875819302776,12.036171266539704,12.878703255197484,13.780212483061309,14.744827356875602,15.776965271856895,16.88135284088688,18.063047539748961,19.327460867531389,20.680383128258587,22.128009947236688,23.676970643543257,25.334358588591286,27.107763689792677,29.005307148078167,31.035678648443639,31.035678648443639,31.035678648443639,31.035678648443639,31.035678648443639,31.035678648443639,31.035678648443639,31.035678648443639,31.035678648443639,{"$f":"DC612*(1+DD611*DD8)","v":31.035678648443639},31.035678648443639,31.035678648443639,31.035678648443639,31.035678648443639,31.035678648443639,31.035678648443639,31.035678648443639,31.035678648443639,31.035678648443639,31.035678648443639,31.035678648443639,31.035678648443639,31.035678648443639,31.035678648443639,31.035678648443639,31.035678648443639,31.035678648443639,31.035678648443639,31.035678648443639,31.035678648443639,31.035678648443639,31.035678648443639,31.035678648443639,31.035678648443639,31.035678648443639,31.035678648443639]
[null,null,"Interest Index - Phase 2",null,null,null,null,null,null,null,1,{"$f":"K613*(1+L611*L10)","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,{"$f":"AQ613*(1+AR611*AR10)","v":1},1,1,1,1,1,1,1,1,1.07,1.1449,1.2250430000000001,1.3107960100000002,1.4025517307000004,1.5007303518490005,1.6057814764784306,1.7181861798319209,1.8384592124201555,1.9671513572895665,2.1048519522998363,2.2521915889608248,2.4098450001880827,2.5785341502012487,2.7590315407153363,2.9521637485654102,3.1588152109649892,3.3799322757325387,3.6165275350338169,3.8696844624861844,4.1405623748602176,4.4304017411004333,4.7405298629774641,{"$f":"BW613*(1+BX611*BX10)","v":5.0723669533858873},5.4274326401229001,5.8073529249315037,6.2138676296767095,6.6488383637540798,7.1142570492168655,7.6122550426620466,8.1451128956483902,8.7152707983437789,9.3253397542278442,9.9781135370237948,10.676581484615461,11.423942188538543,12.223618141736242,13.07927141165778,13.994820410473826,14.974457839206995,16.022669887951484,17.144256780108087,18.344354754715653,19.628459587545748,21.002451758673953,22.47262338178113,24.045707018505809,25.728906509801217,27.529929965487302,29.457025063071416,29.457025063071416,29.457025063071416,29.457025063071416,29.457025063071416,29.457025063071416,{"$f":"DC613*(1+DD611*DD10)","v":29.457025063071416},29.457025063071416,29.457025063071416,29.457025063071416,29.457025063071416,29.457025063071416,29.457025063071416,29.457025063071416,29.457025063071416,29.457025063071416,29.457025063071416,29.457025063071416,29.457025063071416,29.457025063071416,29.457025063071416,29.457025063071416,29.457025063071416,29.457025063071416,29.457025063071416,29.457025063071416,29.457025063071416,29.457025063071416,29.457025063071416,29.457025063071416,29.457025063071416,29.457025063071416,29.457025063071416]
[]
[null,null,"Phase 1 Debt Switch",null,null,null,null,null,null,null,null,{"$f":"L$414","v":false},{"$f":"M$414","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,{"$f":"BY$414","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Phase 2 Debt Switch",null,null,null,null,null,null,null,null,{"$f":"L485","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,{"$f":"AR485","v":false},false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BX485","v":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,{"$f":"DD485","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"CFADS - Over Loan Life - Phase 1",null,null,null,null,null,null,null,null,{"$f":"L598*L615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,625622.27322255936,655297.05297763995,632716.99254707352,662728.29202402185,666475.45413947233,643510.21118350863,674033.45916292118,650807.78437777632,681677.17392943671,685531.47577810928,606913.67489727179,693305.58104407601,669415.83234813844,{"$f":"AR598*AR615","v":701167.84668607463},677007.18202536856,709119.27246570308,713128.73592923523,688555.92596635397,721215.80130432546,696364.32928422058,729394.57610449707,733518.67908257665,16539533.68132475,17340953.270602614,17577140.787909124,18554819.999544799,18807540.643062767,19853657.399512935,20124068.48807716,21243413.417478837,21679954.756741095,22730452.356702354,23040046.01199954,24321584.021671522,22524092.857788179,23689817.027271856,23987408.360716969,25226506.480053157,25699938.524389766,0,0,0,0,0,0,{"$f":"BX598*BX615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD598*DD615","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CFADS - Over Loan Life - Phase 2",null,null,null,null,null,null,null,null,{"$f":"L616*L598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR616*AR598","v":0},0,0,0,0,0,0,0,0,16539533.68132475,17340953.270602614,17577140.787909124,18554819.999544799,18807540.643062767,19853657.399512935,20124068.48807716,21243413.417478837,21679954.756741095,22730452.356702354,23040046.01199954,24321584.021671522,22524092.857788179,23689817.027271856,23987408.360716969,25226506.480053157,25699938.524389766,26851921.054257493,27172236.072630651,28568567.17901323,28898419.106863394,30378398.507942878,30715921.868702099,{"$f":"BX616*BX598","v":32282634.064701889},32840316.438253362,34281535.515177146,34626149.21170523,36374135.172540501,36716455.811658464,38557904.666130885,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD616*DD598","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"PV of CFADS - Phase 1",null,null,null,{"$f":"SUMPRODUCT(L618:ED618/L612:ED612)","v":167732571.18588144}]
[null,null,"Debt Phase 1",null,null,null,{"$f":"SUM(J276+J277)","v":34999999.999999993}]
[null,null,null,null,null,null,{"$f":"G621/G622","v":4.7923591767394704}]
[]
[null,null,"PV of CFADS - Phase 2",null,null,null,{"$f":"SUMPRODUCT(L619:ED619/L613:ED613)","v":282387994.37487984}]
[null,null,"Debt Phase 2",null,null,null,{"$f":"J278+J279","v":84640493.358119026}]
[null,null,null,null,null,null,{"$f":"G625/G626","v":3.3363226414581399}]
[null,null,"LLRC",null,null,null,{"$f":"IF($F$4,G627,G623)","v":3.3363226414581399}]
[]
[null,null,"CFADS - Over Project Life phase 1",null,null,null,{"$f":"SUMPRODUCT(L598:ED598/L612:ED612)","v":285595355.05335295}]
[null,null,"CFADS - Over Project Life phase 2",null,null,null,{"$f":"SUMPRODUCT(L598:ED598/L613:ED613)","v":365918537.14263421}]
[null,null,"Debt",null,null,null,{"$f":"IF($F$4,G626,G622)","v":84640493.358119026}]
[]
[null,null,"PLCR",null,null,null,{"$f":"IF($F$4,G631/G632,G630/G632)","v":4.3232089349291813}]
[]
["USD Profit and Loss and Cash Flow"]
[null,"Default Interest",null,null,null,null,null,null,null,null,null,{"$f":"L544/L101*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,{"$f":"AR544/AR101*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX544/BX101*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,{"$f":"DD544/DD101*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Profit and Loss - USD"]
[null,"Revenues",null,null,null,"USD",null,null,null,null,null,{"$f":"L176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,955766.95200000005,987625.8504,955766.95200000005,987625.8504,987625.8504,955766.95200000005,987625.8504,955766.95200000005,987625.8504,987625.8504,892049.15520000004,987625.8504,955766.95200000005,{"$f":"AR176","v":987625.8504},955766.95200000005,987625.8504,987625.8504,955766.95200000005,987625.8504,955766.95200000005,987625.8504,987625.8504,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,{"$f":"BX176","v":22077321.960960001},21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,16215284.65536,16039031.561280001,16215284.65536,0,0,0,0,0,{"$f":"DD176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Operating Expenses",null,null,null,"USD",null,null,null,null,null,{"$f":"L149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,229662.35772975688,231434.88280767688,229662.35772975688,231434.88280767688,231434.88280767688,229662.35772975688,231434.88280767688,229662.35772975688,231434.88280767688,231434.88280767688,226117.30757391689,231434.88280767688,229662.35772975688,{"$f":"AR149","v":231434.88280767688},229662.35772975688,231434.88280767688,231434.88280767688,229662.35772975688,231434.88280767688,229662.35772975688,231434.88280767688,231434.88280767688,5350676.6982836109,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,5350676.6982836109,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,5350676.6982836109,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,{"$f":"BX149","v":5367332.4861768372},5350676.6982836109,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,5350676.6982836109,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,5350676.6982836109,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,5367332.4861768372,5342348.8043369967,4960462.9295143215,4948229.6368022095,4960462.9295143215,0,0,0,0,0,{"$f":"DD149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: RURA",null,null,null,"USD",null,null,null,null,null,{"$f":"L179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9557.6695199999995,9876.2585040000013,9557.6695200000013,9876.2585040000031,9876.2585039999994,9557.6695199999995,9876.2585039999994,9557.6695200000013,9876.2585040000013,9876.2585039999994,8920.4915519999995,9876.2585039999994,9557.6695200000013,{"$f":"AR179","v":9876.2585039999994},9557.6695200000013,9876.2585040000013,9876.2585040000013,9557.6695200000013,9876.2585040000013,9557.6695200000013,9876.2585040000013,9876.2585040000013,218373.51070080005,220773.21960960003,217173.65624639994,220773.21960960003,217173.6562464,220773.21960960003,217173.65624639997,220773.21960960003,218373.51070080002,220773.2196096,217173.6562464,220773.21960960003,217173.65624639997,220773.2196096,217173.65624639994,220773.2196096,218373.51070080002,220773.2196096,217173.6562464,220773.21960960003,217173.65624639997,220773.2196096,217173.6562464,{"$f":"BX179","v":220773.2196096},218373.51070079999,220773.2196096,217173.65624639997,220773.21960960003,217173.6562464,220773.2196096,217173.65624639997,220773.21960960003,218373.51070080005,220773.2196096,217173.65624640003,220773.21960960003,217173.6562464,220773.2196096,217173.65624639994,220773.21960960003,218373.51070080005,220773.2196096,217173.6562464,220773.2196096,217173.65624639997,220773.21960960003,217173.6562464,162152.84655360001,160390.31561280004,162152.84655359999,0,0,0,0,0,{"$f":"DD179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBITDA",null,null,"USD",null,null,null,null,null,{"$f":"L641-L642-L643","v":0},{"$f":"M641-M642-M643","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,716546.9247502432,746314.70908832306,716546.9247502432,746314.70908832306,746314.70908832306,716546.9247502432,746314.70908832306,716546.9247502432,746314.70908832306,746314.70908832306,657011.35607408313,746314.70908832306,716546.9247502432,746314.70908832306,716546.9247502432,746314.70908832306,746314.70908832306,716546.9247502432,746314.70908832306,716546.9247502432,746314.70908832306,746314.70908832306,16268300.861095591,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095591,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095591,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,{"$f":"BY641-BY642-BY643","v":16268300.861095591},16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095591,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095591,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,11092668.87929208,10930411.608864991,11092668.87929208,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL641-DL642-DL643","v":0},{"$f":"DM641-DM642-DM643","v":0},{"$f":"DN641-DN642-DN643","v":0},{"$f":"DO641-DO642-DO643","v":0},{"$f":"DP641-DP642-DP643","v":0},{"$f":"DQ641-DQ642-DQ643","v":0},{"$f":"DR641-DR642-DR643","v":0},{"$f":"DS641-DS642-DS643","v":0},{"$f":"DT641-DT642-DT643","v":0},{"$f":"DU641-DU642-DU643","v":0},{"$f":"DV641-DV642-DV643","v":0},{"$f":"DW641-DW642-DW643","v":0},{"$f":"DX641-DX642-DX643","v":0},{"$f":"DY641-DY642-DY643","v":0},{"$f":"DZ641-DZ642-DZ643","v":0},{"$f":"EA641-EA642-EA643","v":0},{"$f":"EB641-EB642-EB643","v":0},{"$f":"EC641-EC642-EC643","v":0},{"$f":"ED641-ED642-ED643","v":0}]
[null,"Less: Depreciation on Base Plant",null,null,null,"USD",null,null,null,null,null,{"$f":"L231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,160741.86729846013,159838.11933330022,158939.45256072725,158045.83841246879,157157.24848087333,156273.65451800739,155395.02843475732,154521.34229993646,153652.56833939726,152788.67893514835,151929.64662447645,151075.44409907347,150226.04420416837,{"$f":"AR231","v":149381.41993766377},148541.54444927783,147706.3910396905,146875.93315969477,146050.14440935277,145228.99853715641,144412.469439193,143600.53115831525,142793.15788331628,2411852.1478543901,2331625.477513996,2254067.4279012992,2179089.2313214913,2106605.0728049525,2036531.9918892439,1968789.7876681797,1903300.9269992935,1839990.4557646541,1778785.9130834523,1719617.2483781814,1662416.7411994878,1607118.9237179267,1553660.505793914,1501980.3025401181,1452019.1642933777,1403719.9089159984,1357027.2563489513,1311887.7653420544,1268249.7722887392,1226063.3320953781,1185280.1610175134,1145853.5813975497,{"$f":"BX231","v":1107738.4682406667},1070891.1975678036,1035269.5964866043,1000832.8949231808,967541.67895944335,935357.84572259884,904244.55977518077,874166.21095570002,845088.37362166424,816977.76724831772,789802.21833800396,763530.62359655858,738132.91433458321,713580.02205285849,689843.84517250757,666897.21687183029,644713.87399299769,623268.42698301887,602536.33083457733,582493.85699347581,563118.0662005397,544386.78223689331,526278.56654256035,508772.69367933943,322941.99703880562,312199.81238269008,301814.9505035567,0,0,0,0,0,{"$f":"DD231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Depreciation on IDC and Fees",null,null,null,"USD"]
[null,null,"EBIT ",null,null,"USD",null,null,null,null,null,{"$f":"L644-L645-L646","v":0},{"$f":"M644-M645-M646","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,555805.0574517831,586476.5897550229,557607.47218951595,588268.87067585427,589157.46060744976,560273.27023223578,590919.6806535658,562025.58245030674,592662.14074892574,593526.03015317465,505081.70944960671,595239.26498924964,566320.88054607483,596933.28915065923,568005.38030096539,598608.31804863259,599438.77592862828,570496.7803408904,601085.71055116667,572134.45531105017,602714.17793000781,603521.55120500678,13856448.713241201,14157590.777659569,13903775.736155303,14310127.023852073,14051238.091251651,14452684.26328432,14189053.376388423,14585915.328174271,14428310.405330937,14710430.342090111,14438225.915678421,14826799.513974076,14550724.240338676,14935555.74937965,14655862.861516485,15037197.090880185,14864580.952179592,15132188.998824613,14845955.398714548,15220966.482884824,14931779.831961226,15303936.094156051,15011989.582659053,15381477.786932897,{"$f":"BY644-BY645-BY646","v":15197409.663527787},15453946.65868696,15157010.269133423,15521674.57621412,15222485.318334004,15584971.695398383,15283676.953100903,15644127.881551899,15451323.093847273,15699414.036835561,15394312.540460045,15751083.34083898,15444263.142003745,15799372.410001056,15490945.947184773,15844502.381180566,15645032.434112571,15886679.924338987,15575349.307063127,15926098.188973024,15613456.38181971,15962937.688631004,15649070.470377263,10769726.882253274,10618211.7964823,10790853.928788524,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL644-DL645-DL646","v":0},{"$f":"DM644-DM645-DM646","v":0},{"$f":"DN644-DN645-DN646","v":0},{"$f":"DO644-DO645-DO646","v":0},{"$f":"DP644-DP645-DP646","v":0},{"$f":"DQ644-DQ645-DQ646","v":0},{"$f":"DR644-DR645-DR646","v":0},{"$f":"DS644-DS645-DS646","v":0},{"$f":"DT644-DT645-DT646","v":0},{"$f":"DU644-DU645-DU646","v":0},{"$f":"DV644-DV645-DV646","v":0},{"$f":"DW644-DW645-DW646","v":0},{"$f":"DX644-DX645-DX646","v":0},{"$f":"DY644-DY645-DY646","v":0},{"$f":"DZ644-DZ645-DZ646","v":0},{"$f":"EA644-EA645-EA646","v":0},{"$f":"EB644-EB645-EB646","v":0},{"$f":"EC644-EC645-EC646","v":0},{"$f":"ED644-ED645-ED646","v":0}]
[null,"Less: Total Interest Expense",null,null,null,"USD",null,null,null,null,null,{"$f":"L515+L637","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,467678.35289158527,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR515+AR637","v":0},0,0,0,0,0,0,0,0,6727500,6638587.754702691,6544563.055300788,6445131.9356832737,6339983.5266877534,6228789.0841749907,6111200.9612177443,5986851.5211904552,5855351.988361598,5716291.2323950808,5569234.4829604896,5413721.9704334084,5249267.4884360209,5075356.8737237835,4891446.398665593,4696961.0712915557,4491292.8375935117,4273798.6804578295,4043798.6092868457,3800573.5340235308,3543363.016932575,3271362.8951088893,2983722.7662803419,{"$f":"BX515+BX637","v":2679543.3300441527},2357873.5762243825,2017707.8115599761,1657982.5154273659,1277573.0147671306,875289.96781893191,449875.64567121171,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD515+DD637","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Management Fee Paid",null,null,null,null,null,null,null,null,null,{"$f":"L665","v":0},{"$f":"M665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14583.33333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: VAT Paid",null,null,null,null,null,null,null,null,null,{"$f":"L666","v":0},{"$f":"M666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3006.5036971601912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBT",null,null,"USD",null,null,null,null,null,{"$f":"L647-L648-L649-L650","v":0},{"$f":"M647-M648-M649-M650","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70536.867529704308,586476.5897550229,557607.47218951595,588268.87067585427,589157.46060744976,560273.27023223578,590919.6806535658,562025.58245030674,592662.14074892574,593526.03015317465,505081.70944960671,595239.26498924964,566320.88054607483,596933.28915065923,568005.38030096539,598608.31804863259,{"$f":"AU647-AU648-AU649-AU650","v":599438.77592862828},570496.7803408904,601085.71055116667,572134.45531105017,602714.17793000781,603521.55120500678,7128948.7132412009,7519003.0229568779,7359212.6808545152,7864995.0881687989,7711254.5645638974,8223895.1791093294,8077852.4151706789,8599063.8069838155,8572958.4169693403,8994139.1096950304,8868991.4327179305,9413077.5435406677,9301456.7519026548,9860198.8756558672,9764416.4628508911,10340236.019588631,10373288.114586081,10858390.318366785,10802156.789427701,11420392.948861293,11388416.815028651,12032573.199047161,12028266.816378711,12701934.456888745,{"$f":"BY647-BY648-BY649-BY650","v":12839536.087303404},13436238.847126983,13499027.753706057,14244101.561446989,14347195.350515071,15135096.049727172,15283676.953100903,15644127.881551899,15451323.093847273,15699414.036835561,15394312.540460045,15751083.34083898,15444263.142003745,15799372.410001056,15490945.947184773,15844502.381180566,15645032.434112571,15886679.924338987,15575349.307063127,15926098.188973024,15613456.38181971,15962937.688631004,15649070.470377263,10769726.882253274,10618211.7964823,10790853.928788524,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Rate",null,null,null,"%",null,null,null,null,null,{"$f":"L559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,{"$f":"BX559","v":0.15},0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,{"$f":"DD559","v":0.15},0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15]
[null,"Less: Taxes",null,null,null,"USD",null,null,null,null,null,{"$f":"L569/L101*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,{"$f":"AR569/AR101*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1395218.5127853979,1479029.8313483801,1464662.4694276331,1551035.402938294,1555993.2171879117,1628758.5477550174,1620323.518414156,1713058.9423291942,1708262.5222542973,1804885.9798570741,1804240.0224568064,{"$f":"BX569/BX101*1000","v":1905290.1685333115},1925930.4130955099,2015435.8270690474,2024854.1630559082,2136615.2342170486,2152079.3025772609,2270264.407459076,2292551.5429651351,2346619.1822327846,2317698.4640770913,2354912.1055253339,2309146.8810690069,2362662.501125847,2316639.4713005619,2369905.861500158,2323641.8920777151,2376675.3571770852,2346754.8651168854,2383001.9886508482,2336302.3960594693,2388914.7283459534,2342018.4572729557,2394440.6532946504,2347360.5705565894,1615459.0323379913,1592731.7694723455,1618628.0893182785,0,0,0,0,0,{"$f":"DD569/DD101*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Earnings",null,null,"USD",null,null,null,null,null,{"$f":"L651-L653","v":0},{"$f":"M651-M653","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70536.867529704308,586476.5897550229,557607.47218951595,588268.87067585427,589157.46060744976,560273.27023223578,590919.6806535658,562025.58245030674,592662.14074892574,593526.03015317465,505081.70944960671,595239.26498924964,566320.88054607483,596933.28915065923,568005.38030096539,598608.31804863259,599438.77592862828,570496.7803408904,601085.71055116667,572134.45531105017,602714.17793000781,603521.55120500678,7128948.7132412009,7519003.0229568779,7359212.6808545152,7864995.0881687989,7711254.5645638974,8223895.1791093294,8077852.4151706789,8599063.8069838155,8572958.4169693403,8994139.1096950304,8868991.4327179305,9413077.5435406677,7906238.2391172573,8381169.0443074871,8299753.993423258,8789200.6166503374,8817294.8973981701,9229631.7706117667,9181833.2710135449,9707334.0065320991,9680154.2927743532,10227687.219190087,10224026.793921905,10796644.288355432,{"$f":"BY651-BY653","v":10913605.674207894},11420803.020057935,11474173.590650149,12107486.327229939,12195116.04793781,12864831.642268095,12991125.410135768,13297508.699319115,13133624.629770182,13344501.931310227,13085165.659391038,13388420.839713134,13127623.670703184,13429466.548500899,13167304.055107057,13467827.02400348,13298277.568995686,13503677.935688138,13239046.911003657,13537183.460627072,13271437.924546754,13568497.035336353,13301709.899820674,9154267.8499152828,9025480.0270099547,9172225.8394702449,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL651-DL653","v":0},{"$f":"DM651-DM653","v":0},{"$f":"DN651-DN653","v":0},{"$f":"DO651-DO653","v":0},{"$f":"DP651-DP653","v":0},{"$f":"DQ651-DQ653","v":0},{"$f":"DR651-DR653","v":0},{"$f":"DS651-DS653","v":0},{"$f":"DT651-DT653","v":0},{"$f":"DU651-DU653","v":0},{"$f":"DV651-DV653","v":0},{"$f":"DW651-DW653","v":0},{"$f":"DX651-DX653","v":0},{"$f":"DY651-DY653","v":0},{"$f":"DZ651-DZ653","v":0},{"$f":"EA651-EA653","v":0},{"$f":"EB651-EB653","v":0},{"$f":"EC651-EC653","v":0},{"$f":"ED651-ED653","v":0}]
[]
[]
["Cash Flow Waterfall - USD"]
[null,"EBITDA",null,null,null,"USD",null,null,null,null,null,{"$f":"L186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,657011.35607408313,746314.70908832317,716546.9247502432,{"$f":"AR186","v":746314.70908832317},716546.9247502432,746314.70908832317,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,{"$f":"BX186","v":16489216.255173564},16268300.861095591,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,11092668.879292078,10930411.608864991,11092668.879292078,0,0,0,0,0,{"$f":"DD186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Taxes",null,null,null,"USD",null,null,null,null,null,{"$f":"L653","v":0},{"$f":"M653","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1395218.5127853979,1479029.8313483801,1464662.4694276331,1551035.402938294,1555993.2171879117,1628758.5477550174,1620323.518414156,1713058.9423291942,1708262.5222542973,1804885.9798570741,1804240.0224568064,1905290.1685333115,{"$f":"BY653","v":1925930.4130955099},2015435.8270690474,2024854.1630559082,2136615.2342170486,2152079.3025772609,2270264.407459076,2292551.5429651351,2346619.1822327846,2317698.4640770913,2354912.1055253339,2309146.8810690069,2362662.501125847,2316639.4713005619,2369905.861500158,2323641.8920777151,2376675.3571770852,2346754.8651168854,2383001.9886508482,2336302.3960594693,2388914.7283459534,2342018.4572729557,2394440.6532946504,2347360.5705565894,1615459.0323379913,1592731.7694723455,1618628.0893182785,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plus: Interest Income",null,null,null,"USD"]
[null,null,"CFADS",null,null,"USD",null,null,null,null,null,{"$f":"L658-L659+L660","v":0},{"$f":"M658-M659+M660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,657011.35607408313,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,14762624.651271205,15010186.423825184,14693180.694628969,14938180.852235271,14712307.643907677,14860457.707418546,14537519.645642446,14776157.31284437,14449580.641802305,14684330.27531649,14353603.141599797,14583926.086640252,{"$f":"BY658-BY659+BY660","v":14342370.448000081},14473780.428104516,14132989.001000695,14352601.020956516,14005763.861479342,14218951.847714487,13865291.621091468,14142597.07294078,13950602.397018498,14134304.149648231,13848696.282987596,14126553.754047718,13841203.692756042,14119310.393673405,13834201.271978889,14112540.897996478,13921545.995978704,14106214.266522717,13821540.767997134,14100301.526827611,13815824.706783647,14094775.601878913,13810482.593500014,9477209.8469540868,9337679.8393926453,9474040.7899737991,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL658-DL659+DL660","v":0},{"$f":"DM658-DM659+DM660","v":0},{"$f":"DN658-DN659+DN660","v":0},{"$f":"DO658-DO659+DO660","v":0},{"$f":"DP658-DP659+DP660","v":0},{"$f":"DQ658-DQ659+DQ660","v":0},{"$f":"DR658-DR659+DR660","v":0},{"$f":"DS658-DS659+DS660","v":0},{"$f":"DT658-DT659+DT660","v":0},{"$f":"DU658-DU659+DU660","v":0},{"$f":"DV658-DV659+DV660","v":0},{"$f":"DW658-DW659+DW660","v":0},{"$f":"DX658-DX659+DX660","v":0},{"$f":"DY658-DY659+DY660","v":0},{"$f":"DZ658-DZ659+DZ660","v":0},{"$f":"EA658-EA659+EA660","v":0},{"$f":"EB658-EB659+EB660","v":0},{"$f":"EC658-EC659+EC660","v":0},{"$f":"ED658-ED659+ED660","v":0}]
[null,"Less: Scheduled Repayment - Bridge",null,null,null,"USD",null,null,null,null,null,{"$f":"L460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Scheduled Repayment - Re-financed",null,null,null,"USD",null,null,null,null,null,{"$f":"L513","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR513","v":0},0,0,0,0,0,0,0,0,1546299.9182140641,1635212.1635113731,1729236.8629132761,1828667.9825307904,1933816.3915263107,2045010.8340390734,2162598.9569963198,2286948.3970236089,2418447.9298524661,2557508.6858189832,2704565.4352535745,2860077.9477806557,3024532.4297780432,3198443.0444902806,3382353.5195484711,3576838.8469225084,3782507.0806205524,4000001.2377562346,4230001.3089272184,4473226.3841905333,4730436.9012814891,5002437.0231051743,5290077.1519337222,{"$f":"BX513","v":5594256.5881699119},5915926.3419896811,6256092.106654088,6615817.4027866982,6996226.9034469333,7398509.9503951324,7823924.272542852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD513","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Interest Expense",null,null,null,"USD",null,null,null,null,null,{"$f":"L515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,467678.35289158527,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR515","v":0},0,0,0,0,0,0,0,0,6727500,6638587.754702691,6544563.055300788,6445131.9356832737,6339983.5266877534,6228789.0841749907,6111200.9612177443,5986851.5211904552,5855351.988361598,5716291.2323950808,5569234.4829604896,5413721.9704334084,5249267.4884360209,5075356.8737237835,4891446.398665593,4696961.0712915557,4491292.8375935117,4273798.6804578295,4043798.6092868457,3800573.5340235308,3543363.016932575,3271362.8951088893,2983722.7662803419,{"$f":"BX515","v":2679543.3300441527},2357873.5762243825,2017707.8115599761,1657982.5154273659,1277573.0147671306,875289.96781893191,449875.64567121171,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Management Fee Paid",null,null,null,"USD",null,null,null,null,null,{"$f":"L461*L8","v":0},{"$f":"M476*M8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14583.33333333333,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS476*AS8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY476*BY8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DE476*DE8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: VAT Paid",null,null,null,"USD",null,null,null,null,null,{"$f":"L463*L8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3006.5036971601912,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR463*AR8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX463*BX8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD463*DD8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash Flow Before Sweep and DSRA",null,null,"USD",null,null,null,null,null,{"$f":"L661-L662-L663-L664-L665-L666","v":0},{"$f":"M661-M662-M663-M664-M665-M666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,231278.73482816439,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,657011.35607408313,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,7994500.9428815246,8215416.3369594999,7884043.2458425378,8215416.3369594989,7884043.2458425378,8215416.3369594999,7884043.2458425388,8215416.3369594999,7994500.9428815236,8215416.3369594999,7884043.2458425378,8215416.3369594999,6488824.7330571413,6736386.5056111207,6419380.7764149038,6664380.9340212075,6438507.7256936124,6586657.7892044829,6263719.7274283832,6502357.3946303055,6175780.7235882413,6410530.3571024258,6079803.2233857326,6310126.1684261877,{"$f":"BY661-BY662-BY663-BY664-BY665-BY666","v":6068570.5297860168},6199980.509890452,5859189.0827866308,6078801.1027424522,5731963.9432652779,5945151.9295004234,13865291.621091468,14142597.07294078,13950602.397018498,14134304.149648231,13848696.282987596,14126553.754047718,13841203.692756042,14119310.393673405,13834201.271978889,14112540.897996478,13921545.995978704,14106214.266522717,13821540.767997134,14100301.526827611,13815824.706783647,14094775.601878913,13810482.593500014,9477209.8469540868,9337679.8393926453,9474040.7899737991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Cash Used for DSRA",null,null,null,"USD"]
[null,"Add: DSRA Refunded",null,null,null,"USD"]
[null,null,"Cash Flow Before Sweep",null,null,"USD",null,null,null,null,null,{"$f":"L667-L668-L669","v":0},{"$f":"M667-M668-M669","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,231278.73482816439,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,657011.35607408313,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,7994500.9428815246,8215416.3369594999,7884043.2458425378,8215416.3369594989,7884043.2458425378,8215416.3369594999,7884043.2458425388,8215416.3369594999,7994500.9428815236,8215416.3369594999,7884043.2458425378,8215416.3369594999,6488824.7330571413,6736386.5056111207,6419380.7764149038,6664380.9340212075,6438507.7256936124,6586657.7892044829,6263719.7274283832,6502357.3946303055,6175780.7235882413,6410530.3571024258,6079803.2233857326,6310126.1684261877,{"$f":"BY667-BY668-BY669","v":6068570.5297860168},6199980.509890452,5859189.0827866308,6078801.1027424522,5731963.9432652779,5945151.9295004234,13865291.621091468,14142597.07294078,13950602.397018498,14134304.149648231,13848696.282987596,14126553.754047718,13841203.692756042,14119310.393673405,13834201.271978889,14112540.897996478,13921545.995978704,14106214.266522717,13821540.767997134,14100301.526827611,13815824.706783647,14094775.601878913,13810482.593500014,9477209.8469540868,9337679.8393926453,9474040.7899737991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Cash Flow Sweep",null,null,null,"USD",null,null,null,null,null,{"$f":"L581/L101*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,696837.6227355263,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR581/AR101*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX581/BX101*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,{"$f":"DD581/DD101*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Cash Flow",null,null,"USD",null,null,null,null,null,{"$f":"L667-L671","v":0},{"$f":"M667-M671","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-465558.8879073619,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,657011.35607408313,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,7994500.9428815246,8215416.3369594999,7884043.2458425378,8215416.3369594989,7884043.2458425378,8215416.3369594999,7884043.2458425388,8215416.3369594999,7994500.9428815236,8215416.3369594999,7884043.2458425378,8215416.3369594999,6488824.7330571413,6736386.5056111207,6419380.7764149038,6664380.9340212075,6438507.7256936124,6586657.7892044829,6263719.7274283832,6502357.3946303055,6175780.7235882413,6410530.3571024258,6079803.2233857326,6310126.1684261877,{"$f":"BY667-BY671","v":6068570.5297860168},6199980.509890452,5859189.0827866308,6078801.1027424522,5731963.9432652779,5945151.9295004234,13865291.621091468,14142597.07294078,13950602.397018498,14134304.149648231,13848696.282987596,14126553.754047718,13841203.692756042,14119310.393673405,13834201.271978889,14112540.897996478,13921545.995978704,14106214.266522717,13821540.767997134,14100301.526827611,13815824.706783647,14094775.601878913,13810482.593500014,9477209.8469540868,9337679.8393926453,9474040.7899737991,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL667-DL671","v":0},{"$f":"DM667-DM671","v":0},{"$f":"DN667-DN671","v":0},{"$f":"DO667-DO671","v":0},{"$f":"DP667-DP671","v":0},{"$f":"DQ667-DQ671","v":0},{"$f":"DR667-DR671","v":0},{"$f":"DS667-DS671","v":0},{"$f":"DT667-DT671","v":0},{"$f":"DU667-DU671","v":0},{"$f":"DV667-DV671","v":0},{"$f":"DW667-DW671","v":0},{"$f":"DX667-DX671","v":0},{"$f":"DY667-DY671","v":0},{"$f":"DZ667-DZ671","v":0},{"$f":"EA667-EA671","v":0},{"$f":"EB667-EB671","v":0},{"$f":"EC667-EC671","v":0},{"$f":"ED667-ED671","v":0}]
[null,"Add: Debt Default",null,null,null,"USD"]
[null,"Less: Repayment of Default",null,null,null,"USD"]
[null,null,"Net Cash Flow to Equity",null,null,"USD",null,null,null,null,null,{"$f":"L672+L673-L674","v":0},{"$f":"M672+M673-M674","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-465558.8879073619,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,657011.35607408313,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,7994500.9428815246,8215416.3369594999,7884043.2458425378,8215416.3369594989,7884043.2458425378,8215416.3369594999,7884043.2458425388,8215416.3369594999,7994500.9428815236,8215416.3369594999,7884043.2458425378,8215416.3369594999,6488824.7330571413,6736386.5056111207,6419380.7764149038,6664380.9340212075,6438507.7256936124,6586657.7892044829,6263719.7274283832,6502357.3946303055,6175780.7235882413,6410530.3571024258,6079803.2233857326,6310126.1684261877,{"$f":"BY672+BY673-BY674","v":6068570.5297860168},6199980.509890452,5859189.0827866308,6078801.1027424522,5731963.9432652779,5945151.9295004234,13865291.621091468,14142597.07294078,13950602.397018498,14134304.149648231,13848696.282987596,14126553.754047718,13841203.692756042,14119310.393673405,13834201.271978889,14112540.897996478,13921545.995978704,14106214.266522717,13821540.767997134,14100301.526827611,13815824.706783647,14094775.601878913,13810482.593500014,9477209.8469540868,9337679.8393926453,9474040.7899737991,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL672+DL673-DL674","v":0},{"$f":"DM672+DM673-DM674","v":0},{"$f":"DN672+DN673-DN674","v":0},{"$f":"DO672+DO673-DO674","v":0},{"$f":"DP672+DP673-DP674","v":0},{"$f":"DQ672+DQ673-DQ674","v":0},{"$f":"DR672+DR673-DR674","v":0},{"$f":"DS672+DS673-DS674","v":0},{"$f":"DT672+DT673-DT674","v":0},{"$f":"DU672+DU673-DU674","v":0},{"$f":"DV672+DV673-DV674","v":0},{"$f":"DW672+DW673-DW674","v":0},{"$f":"DX672+DX673-DX674","v":0},{"$f":"DY672+DY673-DY674","v":0},{"$f":"DZ672+DZ673-DZ674","v":0},{"$f":"EA672+EA673-EA674","v":0},{"$f":"EB672+EB673-EB674","v":0},{"$f":"EC672+EC673-EC674","v":0},{"$f":"ED672+ED673-ED674","v":0}]
[null,"Less: Cash Trapped",null,null,null,"USD"]
[null,null,"Dividends",null,null,"USD",null,null,null,null,null,{"$f":"L675","v":0},{"$f":"M675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-465558.8879073619,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,657011.35607408313,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,7994500.9428815246,8215416.3369594999,7884043.2458425378,8215416.3369594989,7884043.2458425378,8215416.3369594999,7884043.2458425388,8215416.3369594999,7994500.9428815236,8215416.3369594999,7884043.2458425378,8215416.3369594999,6488824.7330571413,6736386.5056111207,6419380.7764149038,6664380.9340212075,6438507.7256936124,6586657.7892044829,6263719.7274283832,6502357.3946303055,6175780.7235882413,6410530.3571024258,6079803.2233857326,6310126.1684261877,{"$f":"BY675","v":6068570.5297860168},6199980.509890452,5859189.0827866308,6078801.1027424522,5731963.9432652779,5945151.9295004234,13865291.621091468,14142597.07294078,13950602.397018498,14134304.149648231,13848696.282987596,14126553.754047718,13841203.692756042,14119310.393673405,13834201.271978889,14112540.897996478,13921545.995978704,14106214.266522717,13821540.767997134,14100301.526827611,13815824.706783647,14094775.601878913,13810482.593500014,9477209.8469540868,9337679.8393926453,9474040.7899737991,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Equity Cash Flow",null,null,null,null,null,null,null,{"$f":"-1E-22","v":-1E-22},{"$f":"-L353+L677","v":-4622404.1567220232},-337779.45602318831,-196470.91686200735,-239542.18411157397,-297245.98663665494,-1003050.1194857834,-629919.18662165618,-1018171.0562636917,-672505.30521023087,-496290.40863598615,-869026.41777065489,-657597.48305325559,-674006.65898700966,-626586.85278596904,-776038.80750527326,-722936.20650474308,-495701.76940309536,-492914.75769946497,-490143.41556716879,496756.42719165393,1141296.3980016471,808909.26129761129,885310.09821172152,941092.42561678623,1798505.724305125,1197918.0288703851,1556640.4319743884,1083799.5240389593,853024.4978982209,1131889.8590030395,958892.97263575834,922018.56623133412,{"$f":"-AR353+AR677","v":888313.94758971874},975729.71536296478,792449.50769916899,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,7994500.9428815246,8215416.3369594999,7884043.2458425378,8215416.3369594989,7884043.2458425378,8215416.3369594999,7884043.2458425388,8215416.3369594999,7994500.9428815236,8215416.3369594999,7884043.2458425378,8215416.3369594999,6488824.7330571413,6736386.5056111207,6419380.7764149038,6664380.9340212075,6438507.7256936124,6586657.7892044829,6263719.7274283832,6502357.3946303055,6175780.7235882413,6410530.3571024258,6079803.2233857326,{"$f":"-BX353+BX677","v":6310126.1684261877},6068570.5297860168,6199980.509890452,5859189.0827866308,6078801.1027424522,5731963.9432652779,5945151.9295004234,13865291.621091468,14142597.07294078,13950602.397018498,14134304.149648231,13848696.282987596,14126553.754047718,13841203.692756042,14119310.393673405,13834201.271978889,14112540.897996478,13921545.995978704,14106214.266522717,13821540.767997134,14100301.526827611,13815824.706783647,14094775.601878913,13810482.593500014,9477209.8469540868,9337679.8393926453,9474040.7899737991,0,0,0,0,0,{"$f":"-DD353+DD677","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity IRR",null,null,null,{"$f":"XIRR(K679:ED679,K5:ED5)","v":0.64771669507026663}]
[]
[null,null,"Interest and Fees During Construction",null,null,null,null,null,null,null,null,{"$f":"L592/L101*1000","v":171041.45376170517},97441.129635262696,131660.98149850708,139005.08962725033,150321.23386248105,166333.54193358551,258512.38847488872,295705.68215275928,365531.38271054637,392033.24339946156,398807.8058575039,436297.86438613298,451530.91421195288,465990.94902795902,475052.55288142542,493583.43883192987,492643.97918744909,489874.15946828254,487119.91266099713,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR592/AR101*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX592/BX101*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,{"$f":"DD592/DD101*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Cash Flow",null,null,{"$f":"F674","v":"USD"},null,null,null,null,null,{"$f":"-L454+L664+L671+L674-L673+L662+L663+L665-L507+L459+L682","v":-5234216.4322941154},-3010495.0654301103,-591011.29539793904,-942424.45226637786,-1356592.7305818773,-8157267.6287495773,-3196177.0867823684,-6094735.9302287372,-2187221.8300709394,-410587.18095546408,-3152921.0906831818,-1144686.2477633997,-1068008.2316569462,-578241.94467124168,-1420207.7559608554,329492.6798919338,492643.97918744909,489874.15946828254,487119.91266099713,-12821295.591763403,-5746452.8897915399,-1343747.9018856313,-2022196.1622912781,-2833754.0788064338,-15741046.850660255,-6570221.5440436937,-12222231.80918815,-4909950.6244691359,-1552484.0555589513,-6908844.187090436,-3092728.1217258973,-2989336.3188750972,{"$f":"-AR454+AR664+AR671+AR674-AR673+AR662+AR663+AR665-AR507+AR459+AR682","v":-2065898.1348717872},-3770761.3742761314,-671199.3346492144,0,0,0,0,0,0,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,{"$f":"-BX454+BX664+BX671+BX674-BX673+BX662+BX663+BX665-BX507+BX459+BX682","v":8273799.9182140641},8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DD454+DD664+DD671+DD674-DD673+DD662+DD663+DD665-DD507+DD459+DD682","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt IRR",null,null,"%",{"$f":"XIRR(L683:ED683,L5:ED5)","v":8.4204575419425956E-2},null,null,null,null,{"$f":"L593","v":-4105772.9333333331},-2374815.1928333328,-468852.59955833334,-751857.85455833329,-1088396.9821583333,-6581595.7321583331,-2593378.9021583335,-4973231.5630583325,-1794838.0496333335,-338833.60005833331,-2616633.1182083338,-955355.1423833333,-896399.54730833345,-488073.54480833339,-1205524.9548083334,281266.97574166663,422916.66666666657,422916.66666666657,422916.66666666657,-3281914.0915964693,-5045637.7154286969,-1186540.75798157,-1795712.442020525,-2530604.7349638785,-14136582.03424513,-5933889.6860391647,-11100910.951033456,-4484704.9442584282,-1426042.7575243725,-6382038.873627793,-2873058.2974357135,-2792711.8112547789,{"$f":"AR593","v":-1940925.6297123311},-3562687.1652245177,-637747.55886472424,0,0,0,0,0,0,8411744.6307559647,8701176.304061735,9000566.7549088839,9310258.6453460567,9630606.427752506,9961976.7505202815,10304748.87769518,10659315.123056702,11026081.299133843,11405467.181670669,11797906.990073211,12203849.884387616,12623760.479378335,13058119.376294751,13507423.712934822,13972187.732635383,14452943.372840257,14950240.873919858,15464649.408939075,15996757.735094249,16547174.867564812,17116530.776550844,17705477.108294345,{"$f":"BX593","v":18314687.930909406},18944860.505874947,19596716.086073063,20271000.741286196,20968486.212098178,21689970.793176234,22436280.246944934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Repayment Date",null,null,"Date",{"$f":"INDEX(5:5,MATCH(0,487:487,0))","v":"2016-09-30"},{"$f":"G62","v":0.95},{"$f":"DAYS360(H685,G685)/360","v":116.75},null,null,{"$f":"L683-L684","v":-1128443.4989607823},{"$f":"M683-M684","v":-635679.87259677751},-122158.6958396057,-190566.59770804457,-268195.74842354399,-1575671.8965912443,-602798.18462403491,-1121504.3671704046,-392383.78043760592,-71753.580897130771,-536287.97247484792,-189331.10538006644,-171608.68434861279,-90168.399862908293,-214682.80115252198,48225.704150267178,69727.312520782521,66957.492801615968,64203.245994330558,-9539381.500166934,-700815.17436284292,-157207.14390406129,-226483.72027075314,-303149.3438425553,-1604464.8164151255,-636331.85800452903,-1121320.8581546936,-425245.68021070771,-126441.29803457879,-526805.31346264295,-219669.82429018384,-196624.50762031833,-124972.50515945605,-208074.2090516137,-33451.775784490164,0,0,0,0,0,0,-137944.71254190058,-427376.38584767096,-726766.83669481985,-1036458.7271319926,-1356806.5095384419,-1688176.8323062174,-2030948.9594811164,-2385515.2048426382,-2752281.3809197787,-3131667.2634566054,-3524107.0718591474,-3930049.966173552,-4349960.5611642711,-4784319.4580806866,-5233623.7947207578,-5698387.8144213185,-6179143.4546261933,-6676440.9557057936,-7190849.4907250106,-7722957.8168801852,-8273374.9493507482,-8842730.8583367802,-9431677.1900802813,-10040888.012695342,{"$f":"BY683-BY684","v":-10671060.587660883},-11322916.167858999,-11997200.823072132,-12694686.293884113,-13416170.87496217,-14162480.32873087,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Default Repayment Date",null,null,"Date",{"$f":"INDEX(5:5,MATCH(TRUE,#REF!,0))","v":{"$error":"#REF!"}},{"$f":"H685","v":"22:48:00"},{"$f":"DAYS360(H686,G686)/360","v":{"$error":"#REF!"}},{"$f":"IFERROR(I686,I685)","v":116.75}]
[]
[null,null,"CFADS",null,null,null,null,null,null,null,null,{"$f":"L661","v":0},{"$f":"M661","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,657011.35607408313,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,14762624.651271205,15010186.423825184,14693180.694628969,14938180.852235271,14712307.643907677,14860457.707418546,14537519.645642446,14776157.31284437,14449580.641802305,14684330.27531649,14353603.141599797,14583926.086640252,{"$f":"BY661","v":14342370.448000081},14473780.428104516,14132989.001000695,14352601.020956516,14005763.861479342,14218951.847714487,13865291.621091468,14142597.07294078,13950602.397018498,14134304.149648231,13848696.282987596,14126553.754047718,13841203.692756042,14119310.393673405,13834201.271978889,14112540.897996478,13921545.995978704,14106214.266522717,13821540.767997134,14100301.526827611,13815824.706783647,14094775.601878913,13810482.593500014,9477209.8469540868,9337679.8393926453,9474040.7899737991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Service",null,null,null,null,null,null,null,null,{"$f":"L662+L664+L665+L666+L663","v":0},{"$f":"M662+M664+M665+M666+M663","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,485268.18992207875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,{"$f":"BY662+BY664+BY665+BY666+BY663","v":8273799.9182140641},8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sweep",null,null,null,null,null,null,null,null,{"$f":"L672","v":0},{"$f":"M672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-465558.8879073619,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,657011.35607408313,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,7994500.9428815246,8215416.3369594999,7884043.2458425378,8215416.3369594989,7884043.2458425378,8215416.3369594999,7884043.2458425388,8215416.3369594999,7994500.9428815236,8215416.3369594999,7884043.2458425378,8215416.3369594999,6488824.7330571413,6736386.5056111207,6419380.7764149038,6664380.9340212075,6438507.7256936124,6586657.7892044829,6263719.7274283832,6502357.3946303055,6175780.7235882413,6410530.3571024258,6079803.2233857326,6310126.1684261877,{"$f":"BY672","v":6068570.5297860168},6199980.509890452,5859189.0827866308,6078801.1027424522,5731963.9432652779,5945151.9295004234,13865291.621091468,14142597.07294078,13950602.397018498,14134304.149648231,13848696.282987596,14126553.754047718,13841203.692756042,14119310.393673405,13834201.271978889,14112540.897996478,13921545.995978704,14106214.266522717,13821540.767997134,14100301.526827611,13815824.706783647,14094775.601878913,13810482.593500014,9477209.8469540868,9337679.8393926453,9474040.7899737991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DSCR",null,null,null,{"$f":"MIN(L691:ED691)","v":1.4765998258927744},null,null,null,null,{"$f":"IF(L689>0.1,L688/L689)","v":false},{"$f":"IF(M689>0.1,M688/M689)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1.4765998258927744,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1.9662429623518347,1.9929435589654474,1.9528926640450286,1.9929435589654474,1.9528926640450286,1.9929435589654474,1.9528926640450286,1.9929435589654474,1.9662429623518347,1.9929435589654474,1.9528926640450286,1.9929435589654474,1.7842617415454474,1.8141829113828991,1.7758685053868883,1.8054800696050362,1.7781802544583885,1.7960861822032361,1.757054774027027,1.7858973457064051,1.7464261626623079,1.7747988131777506,1.7348259908970682,1.7626636165729586,{"$f":"IF(BY689>0.1,BY688/BY689)","v":1.7334683687995134},1.7493510323160855,1.7081618048181375,1.7347048711391353,1.6927849355707585,1.7185515710154748,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,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,null,null,null,null,null,null,null,null,null,{"$f":"L606","v":{"$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":"AR606","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"},{"$error":"#N/A"},2020,2020,2021,2021,2022,2022,2023,2023,2024,2024,2025,2025,2026,2026,2027,2027,2028,2028,2029,2029,2030,2030,2031,{"$f":"BX606","v":2031},2032,2032,2033,2033,2034,2034,2035,2035,2036,2036,2037,2037,2038,2038,2039,2039,2040,2040,2041,2041,2042,2042,2043,2043,2044,2044,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"DD606","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"},{"$error":"#N/A"}]
[null,null,"CFADS",null,null,null,null,null,null,null,null,{"$f":"L661","v":0},{"$f":"M688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,657011.35607408313,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,14762624.651271205,15010186.423825184,14693180.694628969,14938180.852235271,14712307.643907677,14860457.707418546,14537519.645642446,14776157.31284437,14449580.641802305,14684330.27531649,14353603.141599797,14583926.086640252,{"$f":"BY688","v":14342370.448000081},14473780.428104516,14132989.001000695,14352601.020956516,14005763.861479342,14218951.847714487,13865291.621091468,14142597.07294078,13950602.397018498,14134304.149648231,13848696.282987596,14126553.754047718,13841203.692756042,14119310.393673405,13834201.271978889,14112540.897996478,13921545.995978704,14106214.266522717,13821540.767997134,14100301.526827611,13815824.706783647,14094775.601878913,13810482.593500014,9477209.8469540868,9337679.8393926453,9474040.7899737991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Service",null,null,null,null,null,null,null,null,{"$f":"L689","v":0},{"$f":"M689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,485268.18992207875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,{"$f":"BY689","v":8273799.9182140641},8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,8273799.9182140641,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sweep",null,null,null,null,null,null,null,null,{"$f":"L671","v":0},{"$f":"M671","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,696837.6227355263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY671","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest Rate",null,null,null,null,null,null,null,null,{"$f":"L465","v":6.0125212792613934E-3},6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,{"$f":"AR465","v":6.0125212792613934E-3},6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,6.0125212792613934E-3,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,{"$f":"BX465","v":3.5591956721139961E-2},3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,{"$f":"DD465","v":3.5591956721139961E-2},3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2,3.5591956721139961E-2]
[null,null,"Interest Index - Phase 1",null,null,null,null,null,null,null,1,{"$f":"K699*(1+L698*L8)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0060125212792614,1.0120611929706564,1.0181462324293071,1.0242678583171883,1.0304262906109838,1.0366217506099928,1.0428544609440806,1.0491246455816796,1.0554325298378371,1.0617783403823118,1.0681623052477194,1.0745846538377262,1.0810456169352933,{"$f":"AQ699*(1+AR698*AR8)","v":1.087545426710969},1.0940843167312322,1.1006625219668849,1.1072802788014964,1.113937825039897,1.1206353999167236,1.1273732441050166,1.1341515997248681,1.1409707103521223,1.1815800904950633,1.2236348379385242,1.2671863961329113,1.3122880395016912,1.358994938609305,1.4073642276485356,1.4574550743298829,1.509328752258438,1.5630487158867925,1.6186806781356686,1.6762926907772189,1.7359552276793251,1.7977412710127243,1.8617264005264165,1.9279888860005565,1.9966097829899272,2.0676730319751093,2.1412655610426357,2.2174773922197328,2.2964017515937241,2.378135183350798,2.4627776678736399,2.5504327440423888,{"$f":"BW699*(1+BX698*BX8)","v":2.6412076358885241},2.735213383756613,2.8325649801343613,2.9333815103171204,3.0377862980789194,3.1459070565282166,3.2578760443328978,3.3738302275056333,3.4939114469474877,3.6182665919547383,3.7470477799011381,3.8804125423154234,4.018524017581683,4.1615511504983118,4.3096688989396581,4.4630584478731619,4.6219074309937822,4.7864101602468283,4.9567678635199579,5.1331889307950975,5.3158891690613919,5.5050920663010015,5.7010290648706778,5.9039398446135163,5.9039398446135163,5.9039398446135163,5.9039398446135163,5.9039398446135163,5.9039398446135163,5.9039398446135163,5.9039398446135163,5.9039398446135163,{"$f":"DC699*(1+DD698*DD8)","v":5.9039398446135163},5.9039398446135163,5.9039398446135163,5.9039398446135163,5.9039398446135163,5.9039398446135163,5.9039398446135163,5.9039398446135163,5.9039398446135163,5.9039398446135163,5.9039398446135163,5.9039398446135163,5.9039398446135163,5.9039398446135163,5.9039398446135163,5.9039398446135163,5.9039398446135163,5.9039398446135163,5.9039398446135163,5.9039398446135163,5.9039398446135163,5.9039398446135163,5.9039398446135163,5.9039398446135163,5.9039398446135163,5.9039398446135163,5.9039398446135163]
[null,null,"Interest Index - Phase 2",null,null,null,null,null,null,null,1,{"$f":"K700*(1+L698*L10)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AQ700*(1+AR698*AR10)","v":1},1,1,1,1,1,1,1,1,1.03559195672114,1.0724507008255195,1.1106213197548578,1.1501505057011481,1.1910866127228605,1.2334797158940218,1.2773816725585259,1.3228461857646063,1.3699288699570653,1.4186873190076175,1.4691811766665668,1.5214722095219968,1.575624382555721,1.6317039373884172,1.6897794733096596,1.7499220311919679,1.8122051803915218,1.8767051087418425,1.9435007157505244,2.0126737091130216,2.0843087046615487,2.1584933298713578,2.2353183310510087,{"$f":"BW700*(1+BX698*BX10)","v":2.314877684347747},2.3972687107037847,2.4825921949040968,2.5709525088613634,2.6624577392888633,2.7572198199174967,2.8553546684186695,2.9569823282005316,3.0622271152510208,3.1712177702073365,3.284087615837866,3.4009747201291991,3.5220220651777288,3.6473777220924348,3.7771950321227989,3.9116327942334186,4.0508554593547661,4.1950333315477151,4.3443427763279008,4.4989664364047606,4.6590934550991401,4.824919707712775,4.9966480411326639,5.1744885219634265,5.3586586934911846,5.5493838417932837,5.7468972713193835,5.7468972713193835,5.7468972713193835,5.7468972713193835,5.7468972713193835,5.7468972713193835,{"$f":"DC700*(1+DD698*DD10)","v":5.7468972713193835},5.7468972713193835,5.7468972713193835,5.7468972713193835,5.7468972713193835,5.7468972713193835,5.7468972713193835,5.7468972713193835,5.7468972713193835,5.7468972713193835,5.7468972713193835,5.7468972713193835,5.7468972713193835,5.7468972713193835,5.7468972713193835,5.7468972713193835,5.7468972713193835,5.7468972713193835,5.7468972713193835,5.7468972713193835,5.7468972713193835,5.7468972713193835,5.7468972713193835,5.7468972713193835,5.7468972713193835,5.7468972713193835,5.7468972713193835]
[]
[null,null,"Phase 1 Debt Switch",null,null,null,null,null,null,null,null,{"$f":"L$414","v":false},{"$f":"M$414","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,{"$f":"BY$414","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Phase 2 Debt Switch",null,null,null,null,null,null,null,null,{"$f":"L485","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,{"$f":"AR485","v":false},false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BX485","v":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,{"$f":"DD485","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"CFADS - Over Loan Life - Phase 1",null,null,null,null,null,null,null,null,{"$f":"L688*L702","v":0},{"$f":"M688*M702","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,657011.35607408313,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,14762624.651271205,15010186.423825184,14693180.694628969,14938180.852235271,14712307.643907677,0,0,0,0,0,0,0,{"$f":"BY688*BY702","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CFADS - Over Loan Life - Phase 2",null,null,null,null,null,null,null,null,{"$f":"L703*L688","v":0},{"$f":"M703*M688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,14762624.651271205,15010186.423825184,14693180.694628969,14938180.852235271,14712307.643907677,14860457.707418546,14537519.645642446,14776157.31284437,14449580.641802305,14684330.27531649,14353603.141599797,14583926.086640252,{"$f":"BY703*BY688","v":14342370.448000081},14473780.428104516,14132989.001000695,14352601.020956516,14005763.861479342,14218951.847714487,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"PV of CFADS - Phase 1",null,null,null,{"$f":"SUMPRODUCT(L705:ED705/L699:ED699)","v":191431067.98107427}]
[null,null,"Debt Phase 1",null,null,null,{"$f":"I276+I277","v":43104151.875854537}]
[null,null,null,null,null,null,{"$f":"G708/G709","v":4.4411282823153604}]
[]
[null,null,"PV of CFADS - Phase 2",null,null,null,{"$f":"SUMPRODUCT(L706:ED706/L700:ED700)","v":283226935.31105703}]
[null,null,"Debt Phase 2",null,null,null,{"$f":"G709+I278+I279","v":148190105.6630449}]
[null,null,null,null,null,null,{"$f":"G712/G713","v":1.9112405247558111}]
[null,null,"LLCR",null,null,null,{"$f":"IF($F$4,G714,G710)","v":1.9112405247558111}]
[]
[null,null,"CFADS - Over Project Life phase 1",null,null,null,{"$f":"SUMPRODUCT(L688:ED688/L699:ED699)","v":322099032.38515913}]
[null,null,"CFADS - Over Project Life phase 2",null,null,null,{"$f":"SUMPRODUCT(L688:ED688/L700:ED700)","v":366082309.85787553}]
[null,null,"Debt",null,null,null,{"$f":"IF($F$4,G713,G709)","v":148190105.6630449}]
[]
[null,null,"PLCR",null,null,null,{"$f":"IF($F$4,G718/G719,G717/G719)","v":2.4703559540626454}]
[]
[]
[]
[]
[]
[]
[]
["Levelised Cost of Electricity and Gas"]
[null,"LCOE in USD/MWH"]
[null,null,"Revenues",null,null,null,null,null,null,null,null,{"$f":"L184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,955766.95200000005,987625.8504,955766.95200000005,987625.8504,987625.8504,955766.95200000005,987625.8504,955766.95200000005,987625.8504,987625.8504,892049.15520000004,987625.8504,955766.95200000005,{"$f":"AR184","v":987625.8504},955766.95200000005,987625.8504,987625.8504,955766.95200000005,987625.8504,955766.95200000005,987625.8504,987625.8504,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,{"$f":"BX184","v":22077321.960960001},21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,16215284.65536,16039031.561280001,16215284.65536,0,0,0,0,0,{"$f":"DD184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Generation",null,null,null,null,null,null,null,null,{"$f":"L173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9752.7240000000002,10077.8148,9752.7240000000002,10077.8148,10077.8148,9752.7240000000002,10077.8148,9752.7240000000002,10077.8148,10077.8148,9102.5424000000003,10077.8148,9752.7240000000002,{"$f":"AR173","v":10077.8148},9752.7240000000002,10077.8148,10077.8148,9752.7240000000002,10077.8148,9752.7240000000002,10077.8148,10077.8148,222830.11296,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,222830.11296,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,222830.11296,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,{"$f":"BX173","v":225278.79552000001},222830.11296,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,222830.11296,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,222830.11296,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,165462.08832000001,163663.58736,165462.08832000001,0,0,0,0,0,{"$f":"DD173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Nominal Discount Rate",null,null,null,{"$f":"'Operating Assumptions'!F87","v":0.1},null,null,null,null,{"$f":"(1+$G$734)^(L3/12)-1","v":7.9741404289037643E-3},7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,{"$f":"(1+$G$734)^(AR3/12)-1","v":7.9741404289037643E-3},7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,7.9741404289037643E-3,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,{"$f":"(1+$G$734)^(BX3/12)-1","v":4.8808848170151631E-2},4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,{"$f":"(1+$G$734)^(DD3/12)-1","v":4.8808848170151631E-2},4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2,4.8808848170151631E-2]
[null,null,"Discount Factor",null,null,null,null,null,null,null,1,{"$f":"K735*(1+L734)","v":1.0079741404289038},{"$f":"L735*(1+M734)","v":1.0160118677733874},1.0241136890844451,1.0322801154563672,1.0405116620589814,1.0488088481701519,1.0571721972085375,1.0656022367666111,1.0740994986439421,1.082664518880744,1.0912978377916907,1.1000000000000005,1.1087715544717947,1.1176130545507266,1.12652505799289,1.1355081270020042,1.1445628282648797,1.1536897329871671,1.1628894169293913,1.1721624604432723,1.1815094485083364,1.1909309707688185,1.2004276215708598,1.2100000000000009,1.2196487099189743,1.2293743600057996,1.2391775637921796,1.2490589397022054,1.2590191110913684,1.2690587062858847,1.2791783586223313,1.2893787064876003,1.2996603933591708,1.3100240678457011,1.3204703837279466,1.3310000000000017,1.3416135809108727,1.3523117960063804,1.3630953201713985,1.3739648336724266,1.3849210222005059,1.4525174221007415,1.5234131244205567,1.5977691643108158,1.6757544368626125,1.7575460807418977,1.843329880548874,1.9333006888160877,2.0276628686037617,2.1266307576976966,2.230429155464138,2.3392938334674667,2.4534720710105522,2.5732232168142137,2.6988192781116078,2.8305455384956355,2.9687012059227689,3.1136000923451994,3.2655713265150466,3.4249601015797202,3.5921284591665517,3.7674561117376926,3.9513413050832074,4.144201722911462,4.346475435591528,{"$f":"BX735*(1+BY734)","v":4.5586218952026085},4.7811229791506813,5.01448408472287,5.2592352770657502,5.5159324931951579,5.7851588047723261,6.0675257425146745,6.3636746852495598,6.6742783167661432,7.0000421537745172,7.3417061484427588,7.7000463691519698,8.0758767632870363,8.4700510060671697,8.8834644396157429,9.3170561066738884,9.7718108835773183,10.24876171734128,10.748991971935054,11.27363788907541,11.82389116912856,12.401001677982952,13.006280286041418,13.64110184578125,14.306908314645563,15.005212030359377,15.737599146110121,16.505733233395318,17.311359060721138,18.156306556734854,19.042494966793253,19.971937212408342,20.946744463472584,21.969130933649183,23.041418909819846,24.166044027014102,25.345560800801834,26.582648429715519,27.880116880882024,{"$f":"DK735*(1+DL734)","v":29.240913272687077},{"$f":"DL735*(1+DM734)","v":30.668128568970232},{"$f":"DM735*(1+DN734)","v":32.165004599955793},{"$f":"DN735*(1+DO734)","v":33.734941425867262},{"$f":"DO735*(1+DP734)","v":35.38150505995138},{"$f":"DP735*(1+DQ734)","v":37.108435568453999},{"$f":"DQ735*(1+DR734)","v":38.919655565946528},{"$f":"DR735*(1+DS734)","v":40.81927912529941},{"$f":"DS735*(1+DT734)","v":42.81162112254119},{"$f":"DT735*(1+DU734)","v":44.901207037829359},{"$f":"DU735*(1+DV734)","v":47.092783234795313},{"$f":"DV735*(1+DW734)","v":49.391327741612301},{"$f":"DW735*(1+DX734)","v":51.80206155827485},{"$f":"DX735*(1+DY734)","v":54.330460515773538},{"$f":"DY735*(1+DZ734)","v":56.982267714102349},{"$f":"DZ735*(1+EA734)","v":59.763506567350902},{"$f":"EA735*(1+EB734)","v":62.68049448551259},{"$f":"EB735*(1+EC734)","v":65.739857224085995},{"$f":"EC735*(1+ED734)","v":68.948543934063849}]
[]
[null,null,"NPV of Revenue",null,null,null,{"$f":"SUMPRODUCT(L731:DK731/L735:DK735)","v":309800878.98513865}]
[null,null,"NPV of Generation",null,null,null,{"$f":"SUMPRODUCT(L732:DK732/L735:DK735)","v":3161233.4590320252}]
[]
[null,null,"Nominal LCOE",null,null,null,{"$f":"G737/G738","v":98.000000000000057}]
[]
[null,"LCOE in RWF"]
[null,null,"Revenues in RWF 000's",null,null,null,null,null,null,null,null,{"$f":"L177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,834486.99942387664,867178.82058393618,843950.29907651269,877012.85399281012,881971.61217590852,858346.84635359561,891973.39968955622,868080.72287719278,902088.61007542256,907189.1502291112,824029.63961918489,917476.91118424316,892901.08938354801,{"$f":"AR177","v":927881.33802481159},903026.82001186849,938403.75377230649,943709.62502822198,918431.12559834693,954411.53766782489,928846.37347859598,965234.81278070167,970692.39074514853,22201433.734129846,23217708.018410996,23625009.182906192,24842947.57969977,25278759.825709626,26581953.910278756,27048273.013509303,28442690.683998264,29101550.754976802,30433679.03187814,30967567.773166798,32564036.564109612,33135297.517288473,34843519.123597287,35454768.343498662,37282565.462249093,38146196.614436083,39892345.044606529,40592164.27647163,42684809.197728992,43433615.775824636,45672745.841570012,46473968.880132362,{"$f":"BX177","v":48869838.050479919},50001882.318878308,52290726.714013509,53208046.970863536,55951077.583994456,56932610.258823991,59867653.014874063,60917892.97694166,64058388.725915253,65542267.836075246,68542475.936729312,69744895.669300511,73340449.252300367,74627038.366151556,78474280.699961394,79850931.051782146,83967480.348958701,85912543.165878788,89845203.973385796,91421330.961185381,96134368.251522794,97820824.128468335,102863774.0291294,104668281.81746115,80839648.763805121,82712256.996062353,86498424.17727147,0,0,0,0,0,{"$f":"DD177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Generation",null,null,null,null,null,null,null,null,{"$f":"L732","v":0},{"$f":"M732","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9752.7240000000002,10077.8148,9752.7240000000002,10077.8148,10077.8148,9752.7240000000002,10077.8148,9752.7240000000002,10077.8148,10077.8148,9102.5424000000003,10077.8148,9752.7240000000002,10077.8148,9752.7240000000002,10077.8148,10077.8148,9752.7240000000002,10077.8148,9752.7240000000002,10077.8148,10077.8148,222830.11296,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,222830.11296,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,222830.11296,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,{"$f":"BY732","v":222830.11296},225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,222830.11296,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,222830.11296,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,225278.79552000001,221605.77168000001,165462.08832000001,163663.58736,165462.08832000001,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL732","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Discount Rate with RWF Inflation",null,null,null,null,null,null,null,null,{"$f":"L735*L90","v":1.0136733727656337},1.0275337066540553,1.0415835580543893,1.0558255183102221,1.0702622141975462,1.0848963084092418,1.0997305000461812,1.1147675251150495,1.1300101570329701,1.1454612071390342,1.1611235252128191,1.1770000000000005,1.1930935597451511,1.2094071727318234,1.2259438478300164,1.2427066350511315,1.2596986261105119,1.2769229549976775,1.294382798554355,1.3120813770604127,1.3300219548278058,1.3482078408026432,1.366642389175488,1.3853290000000007,1.404271119820043,1.4234722423053563,1.4429359088959299,1.4626657094551825,1.4826652829320734,1.5029383180322673,1.5234885538984768,1.5443197808001068,{"$f":"AR735*AR90","v":1.5654358408323281},1.5868406286247119,1.60853809205955,1.6305322330000014,1.6528271080281913,1.6754268291934049,1.6983355647705101,1.7215575400287502,1.7450970380110504,1.8932493343540902,2.0539792137390065,2.2283544665347645,2.4175335345708109,2.6227732071114187,2.8454369701898452,3.0870040647701402,3.3490793139134478,3.6334037842344546,3.9418663524761284,4.2765162540439539,4.6395766968644043,5.0334596310097348,5.4607817722094047,5.9243819856984592,6.4273401458904695,6.9729975971670859,7.5649793517130837,8.2072181718656623,8.9039806969663005,9.6598957882858869,10.479985280329338,11.369697342812486,{"$f":"BX735*BX90","v":12.33494267494763},13.382133772490297,14.518227528413361,15.750771450221082,17.087953800942529,18.538657996910217,20.112521623709359,21.820000462363328,23.67243795110592,25.682140544201644,27.862459468451672,30.227879420525337,32.794114794367623,35.578214077958336,38.598673112970708,41.875557969756969,45.430638253966528,49.287531730403963,53.471861224918619,58.011424846685472,62.936380661729217,68.279447044548803,74.076120038855308,80.364909171433965,87.187593285732703,94.589498094777795,102.61979729730741,111.33183925755347,120.78350141893085,131.0375748061405,142.16218117008165,154.23122554682737,{"$f":"DD735*DD90","v":167.32488723718615},181.53015246861588,196.94139227816814,213.66098945556089,231.80001871140391,251.47898458919522,272.82862202332245,295.99076486148283,321.11928812145061,348.38113024196537,377.95740211894747,410.04459029479335,444.85586229400133,482.62248277697194,523.59534992003967,568.04666222849619,616.27172685588698,668.59092144294016,725.35182250937896,786.93151453834071,853.73909509353916,926.21839261162711,1004.8509149250958,1090.1590481038854,1182.7095268668379,1283.1171996182732,1392.0491131222684]
[]
[null,null,"NPV of Revenue at RWF Discount Rate",null,null,null,{"$f":"SUMPRODUCT(L743:DK743/L746:DK746)","v":241644685.60840786}]
[null,null,"NPV of Generation at RFW Discount Rate",null,null,null,{"$f":"SUMPRODUCT(L744:DK744/L746:DK746)","v":1626158.2308499238}]
[]
[null,null,"LCOE in RFW 000/MWH = RWF/kWh",null,null,null,{"$f":"G748/G749","v":148.59850722036467}]
[]
[null,"Real LCOE"]
[null,null,"Inflation Index",null,null,null,null,null,null,null,{"$f":"K89","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,{"$f":"AQ89","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BW89","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,{"$f":"DC89","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Real Discount Rate",null,null,null,null,null,null,null,null,{"$f":"L735/L754","v":1.0079741404289038},1.0160118677733874,1.0241136890844451,1.0322801154563672,1.0405116620589814,1.0488088481701519,1.0571721972085375,1.0656022367666111,1.0740994986439421,1.082664518880744,1.0912978377916907,1.1000000000000005,1.1087715544717947,1.1176130545507266,1.12652505799289,1.1355081270020042,1.1445628282648797,1.1536897329871671,1.1628894169293913,1.1721624604432723,1.1815094485083364,1.1909309707688185,1.2004276215708598,1.2100000000000009,1.2196487099189743,1.2293743600057996,1.2391775637921796,1.2490589397022054,1.2590191110913684,1.2690587062858847,1.2791783586223313,1.2893787064876003,{"$f":"AR735/AR754","v":1.2996603933591708},1.3100240678457011,1.3204703837279466,1.3310000000000017,1.3416135809108727,1.3523117960063804,1.3630953201713985,1.3739648336724266,1.3849210222005059,1.4525174221007415,1.5234131244205567,1.5977691643108158,1.6757544368626125,1.7575460807418977,1.843329880548874,1.9333006888160877,2.0276628686037617,2.1266307576976966,2.230429155464138,2.3392938334674667,2.4534720710105522,2.5732232168142137,2.6988192781116078,2.8305455384956355,2.9687012059227689,3.1136000923451994,3.2655713265150466,3.4249601015797202,3.5921284591665517,3.7674561117376926,3.9513413050832074,4.144201722911462,{"$f":"BX735/BX754","v":4.346475435591528},4.5586218952026085,4.7811229791506813,5.01448408472287,5.2592352770657502,5.5159324931951579,5.7851588047723261,6.0675257425146745,6.3636746852495598,6.6742783167661432,7.0000421537745172,7.3417061484427588,7.7000463691519698,8.0758767632870363,8.4700510060671697,8.8834644396157429,9.3170561066738884,9.7718108835773183,10.24876171734128,10.748991971935054,11.27363788907541,11.82389116912856,12.401001677982952,13.006280286041418,13.64110184578125,14.306908314645563,15.005212030359377,15.737599146110121,16.505733233395318,17.311359060721138,18.156306556734854,19.042494966793253,{"$f":"DD735/DD754","v":19.971937212408342},20.946744463472584,21.969130933649183,23.041418909819846,24.166044027014102,25.345560800801834,26.582648429715519,27.880116880882024,{"$f":"DL735/DL754","v":29.240913272687077},{"$f":"DM735/DM754","v":30.668128568970232},{"$f":"DN735/DN754","v":32.165004599955793},{"$f":"DO735/DO754","v":33.734941425867262},{"$f":"DP735/DP754","v":35.38150505995138},{"$f":"DQ735/DQ754","v":37.108435568453999},{"$f":"DR735/DR754","v":38.919655565946528},{"$f":"DS735/DS754","v":40.81927912529941},{"$f":"DT735/DT754","v":42.81162112254119},{"$f":"DU735/DU754","v":44.901207037829359},{"$f":"DV735/DV754","v":47.092783234795313},{"$f":"DW735/DW754","v":49.391327741612301},{"$f":"DX735/DX754","v":51.80206155827485},{"$f":"DY735/DY754","v":54.330460515773538},{"$f":"DZ735/DZ754","v":56.982267714102349},{"$f":"EA735/EA754","v":59.763506567350902},{"$f":"EB735/EB754","v":62.68049448551259},{"$f":"EC735/EC754","v":65.739857224085995},{"$f":"ED735/ED754","v":68.948543934063849}]
[]
[null,null,"Revenues - Real - USD",null,null,null,null,null,null,null,null,{"$f":"L731/L754","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,955766.95200000005,987625.8504,955766.95200000005,987625.8504,987625.8504,955766.95200000005,987625.8504,955766.95200000005,987625.8504,987625.8504,892049.15520000004,987625.8504,955766.95200000005,{"$f":"AR731/AR754","v":987625.8504},955766.95200000005,987625.8504,987625.8504,955766.95200000005,987625.8504,955766.95200000005,987625.8504,987625.8504,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,{"$f":"BX731/BX754","v":22077321.960960001},21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,16215284.65536,16039031.561280001,16215284.65536,0,0,0,0,0,{"$f":"DD731/DD754","v":0},0,0,0,0,0,0,0,{"$f":"DL731/DL754","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Revenues - Real - RWF",null,null,null,null,null,null,null,null,{"$f":"L743/L90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,745498.22255999991,770348.16331199999,745498.22256000002,770348.16331200011,770348.16331199987,745498.22256000002,770348.16331199999,745498.22256000002,770348.16331200011,770348.16331199987,695798.34105599998,770348.16331199999,745498.22256000002,{"$f":"AR743/AR90","v":770348.16331199999},745498.22256000002,770348.16331199999,770348.16331199999,745498.22256000002,770348.16331199999,745498.22256000002,770348.16331199999,770348.16331199999,17033133.8346624,17220311.129548799,16939545.187219199,17220311.129548803,16939545.187219199,17220311.129548803,16939545.187219199,17220311.129548799,17033133.8346624,17220311.129548799,16939545.187219199,17220311.129548799,16939545.187219199,17220311.129548799,16939545.187219195,17220311.129548799,17033133.8346624,17220311.129548803,16939545.187219203,17220311.129548803,16939545.187219199,17220311.129548799,16939545.187219203,{"$f":"BX743/BX90","v":17220311.129548803},17033133.834662396,17220311.129548803,16939545.187219199,17220311.129548803,16939545.187219203,17220311.129548799,16939545.187219199,17220311.129548803,17033133.8346624,17220311.129548799,16939545.187219203,17220311.129548799,16939545.187219203,17220311.129548799,16939545.187219199,17220311.129548803,17033133.834662404,17220311.129548799,16939545.187219199,17220311.129548799,16939545.187219195,17220311.129548799,16939545.187219199,12647922.031180801,12510444.617798403,12647922.031180799,0,0,0,0,0,{"$f":"DD743/DD90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"NPV of Real Revnue - USD",null,null,null,{"$f":"SUMPRODUCT(L757:DK757/L755:DK755)","v":309800878.98513865}]
[null,null,"NPV of Real Revnue - RWF",null,null,null,{"$f":"SUMPRODUCT(L758:DK758/L755:DK755)/1000","v":241644.68560840786}]
[null,null,"NPV of Generation",null,null,null,{"$f":"SUMPRODUCT(L732:DK732/L755:DK755)","v":3161233.4590320252}]
[]
[null,null,"Real LCOE - USD",null,null,null,{"$f":"G760/G762","v":98.000000000000057}]
[null,null,"Real LCOE - RWF",null,null,null,{"$f":"G761/G762*1000","v":76.439999999999955}]
[]
[null,"Gas Analysis"]
[null,null,"Total Revenues",null,null,null,null,null,null,null,null,{"$f":"L731","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,955766.95200000005,987625.8504,955766.95200000005,987625.8504,987625.8504,955766.95200000005,987625.8504,955766.95200000005,987625.8504,987625.8504,892049.15520000004,987625.8504,955766.95200000005,{"$f":"AR731","v":987625.8504},955766.95200000005,987625.8504,987625.8504,955766.95200000005,987625.8504,955766.95200000005,987625.8504,987625.8504,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,{"$f":"BX731","v":22077321.960960001},21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21837351.070080001,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,22077321.960960001,21717365.624639999,16215284.65536,16039031.561280001,16215284.65536,0,0,0,0,0,{"$f":"DD731","v":0},0,0,0,0,0,0,0,{"$f":"DL731","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Operating Expenses",null,null,null,null,null,null,null,null,{"$f":"L149+L179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,239220.02724975688,241311.14131167688,239220.02724975688,241311.14131167688,241311.14131167688,239220.02724975688,241311.14131167688,239220.02724975688,241311.14131167688,241311.14131167688,235037.79912591688,241311.14131167688,239220.02724975688,{"$f":"AR149+AR179","v":241311.14131167688},239220.02724975688,241311.14131167688,241311.14131167688,239220.02724975688,241311.14131167688,239220.02724975688,241311.14131167688,241311.14131167688,5569050.2089844113,5588105.7057864368,5559522.4605833963,5588105.7057864368,5559522.4605833972,5588105.7057864368,5559522.4605833963,5588105.7057864368,5569050.2089844113,5588105.7057864368,5559522.4605833972,5588105.7057864368,5559522.4605833963,5588105.7057864368,5559522.4605833963,5588105.7057864368,5569050.2089844113,5588105.7057864368,5559522.4605833972,5588105.7057864368,5559522.4605833963,5588105.7057864368,5559522.4605833972,{"$f":"BX149+BX179","v":5588105.7057864368},5569050.2089844104,5588105.7057864368,5559522.4605833963,5588105.7057864368,5559522.4605833972,5588105.7057864368,5559522.4605833963,5588105.7057864368,5569050.2089844113,5588105.7057864368,5559522.4605833972,5588105.7057864368,5559522.4605833972,5588105.7057864368,5559522.4605833963,5588105.7057864368,5569050.2089844113,5588105.7057864368,5559522.4605833972,5588105.7057864368,5559522.4605833963,5588105.7057864368,5559522.4605833972,5122615.7760679219,5108619.95241501,5122615.7760679219,0,0,0,0,0,{"$f":"DD149+DD179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Recovery",null,null,null,null,null,null,null,{"$f":"L768-L769","v":0},{"$f":"M768-M769","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,657011.35607408313,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,716546.9247502432,746314.70908832317,716546.9247502432,746314.70908832317,746314.70908832317,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,{"$f":"BY768-BY769","v":16268300.861095591},16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16268300.861095589,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,16489216.255173564,16157843.164056603,11092668.879292078,10930411.608864991,11092668.879292078,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL768-DL769","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Gas as Percent of Capital Expenditures",null,null,{"$f":"IF('Operating Assumptions'!G2,'Operating Assumptions'!M136,'Operating Assumptions'!M119)","v":0.68504007906114928},null,null,null,null,null,{"$f":"$F$772","v":0.68504007906114928},0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,{"$f":"$F$772","v":0.68504007906114928},0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,{"$f":"$F$772","v":0.68504007906114928},0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,{"$f":"$F$772","v":0.68504007906114928},0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928,0.68504007906114928]
[null,null,"Capital Recovery for Gas",null,null,null,null,null,null,null,null,{"$f":"L772*L770","v":0},{"$f":"M772*M770","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,490863.36198192998,511255.48731836351,490863.36198192998,511255.48731836351,511255.48731836351,490863.36198192998,511255.48731836351,490863.36198192998,511255.48731836351,511255.48731836351,450079.11130906281,511255.48731836351,490863.36198192998,511255.48731836351,490863.36198192998,511255.48731836351,511255.48731836351,490863.36198192998,511255.48731836351,490863.36198192998,511255.48731836351,511255.48731836351,11144438.108075485,11295774.007100485,11068770.158562986,11295774.007100485,11068770.158562986,11295774.007100485,11068770.158562986,11295774.007100485,11144438.108075485,11295774.007100485,11068770.158562986,11295774.007100485,11068770.158562986,11295774.007100485,11068770.158562986,11295774.007100485,11144438.108075485,11295774.007100485,11068770.158562986,11295774.007100485,11068770.158562986,11295774.007100485,11068770.158562986,11295774.007100485,{"$f":"BY772*BY770","v":11144438.108075486},11295774.007100485,11068770.158562986,11295774.007100485,11068770.158562986,11295774.007100485,11068770.158562986,11295774.007100485,11144438.108075485,11295774.007100485,11068770.158562986,11295774.007100485,11068770.158562986,11295774.007100485,11068770.158562986,11295774.007100485,11144438.108075485,11295774.007100485,11068770.158562986,11295774.007100485,11068770.158562986,11295774.007100485,11068770.158562986,7598922.7660693955,7487770.0327077769,7598922.7660693955,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DL772*DL770","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Gas Operating Expenses",null,null,"USD",null,null,null,null,null,{"$f":"L154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,109172.14585653773,109172.14585653773,109172.14585653773,109172.14585653773,109172.14585653773,109172.14585653773,109172.14585653773,109172.14585653773,109172.14585653773,109172.14585653773,109172.14585653773,109172.14585653773,109172.14585653773,{"$f":"AR154","v":109172.14585653773},109172.14585653773,109172.14585653773,109172.14585653773,109172.14585653773,109172.14585653773,109172.14585653773,109172.14585653773,109172.14585653773,3483106.0137536172,3614168.2835932956,3721122.7809184273,3867160.0634448263,3981601.3755827169,4137861.2678859653,4260313.4718735078,4427511.5566379828,4565641.4652352473,4737437.3656026414,4877632.8939479776,5069057.9811948258,5219067.196524336,5423892.0398784643,5584401.9002810409,5803564.482669957,5984624.6157209165,6209813.9964568522,6393581.735631763,6644500.976208833,6841132.4571259869,7109616.0445434507,7320011.729124805,{"$f":"BX154","v":7607289.1676614918},7844622.0676347576,8139799.4093977958,8380681.4286749894,8709585.3680556417,8967329.128682239,9319256.3438195363,9595042.167689994,9971604.2878869046,10282699.306213591,10669616.588038987,10985363.777788274,11416489.749201715,11754339.242233455,12215644.031645836,12577142.989189798,13070739.113861047,13478521.222614547,13985690.851831317,14399571.008323396,14964689.211459506,15407540.978906034,16012217.456261674,16486068.847429456,15834303.559126601,16338737.412075356,16942704.808265463,0,0,0,0,0,{"$f":"DD154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenues for Methane Gas",null,null,"USD",null,null,null,null,null,{"$f":"L775+L773","v":0},{"$f":"M775+M773","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,600035.50783846772,620427.63317490125,600035.50783846772,620427.63317490125,620427.63317490125,600035.50783846772,620427.63317490125,600035.50783846772,620427.63317490125,620427.63317490125,559251.25716560055,620427.63317490125,600035.50783846772,620427.63317490125,600035.50783846772,620427.63317490125,620427.63317490125,600035.50783846772,620427.63317490125,600035.50783846772,620427.63317490125,620427.63317490125,14627544.121829102,14909942.29069378,14789892.939481413,15162934.070545312,15050371.534145704,15433635.27498645,15329083.630436495,15723285.563738469,15710079.573310733,16033211.372703128,15946403.052510964,16364831.988295311,16287837.355087321,16719666.046978951,16653172.058844026,17099338.489770442,17129062.723796401,17505588.003557339,17462351.894194748,17940274.983309317,17909902.615688972,18405390.051643938,18388781.887687791,18903063.174761977,{"$f":"BY775+BY773","v":18989060.175710246},19435573.416498281,19449451.587237976,20005359.375156127,20036099.287245225,20615030.350920022,20663812.326252982,21267378.294987388,21427137.414289076,21965390.595139474,22054133.936351262,22712263.7563022,22823109.400796443,23511418.03874632,23645913.147752784,24366513.120961532,24622959.330690034,25281464.858931802,25468341.166886382,26260463.218559992,26476311.13746902,27307991.463362157,27554839.005992442,23433226.325195998,23826507.444783133,24541627.57433486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenues for Methane Gas",null,null,"RWF 000's",null,null,null,null,null,{"$f":"L776*L101/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,523895.31719642982,544762.67806921899,529836.42637687887,550940.42855029379,554055.5258331165,538874.65430309938,560338.65962522768,544985.63306298584,566693.04578900349,569897.21065992606,516607.86764090852,576359.99327894778,560567.98940017982,{"$f":"AR776*AR101/1000","v":582896.06553406431},566924.9762232604,589506.25854881422,592839.41264143458,576595.88010431617,599562.36579899339,583134.62737739482,606361.55899423349,609790.01540612057,14871421.468275163,15680103.197699314,16089030.435303541,17062394.475884195,17518456.606344163,18582696.863016747,19091875.425836127,20256648.36597519,20936041.033558916,22101847.752637818,22738546.000560462,24138117.303118158,24851188.030913383,26387802.138241727,27187199.761505473,28876111.320627812,29921605.069499478,31631506.669220481,32639071.837446157,34686146.081100591,35818885.321417354,38076389.130447835,39350982.617446736,{"$f":"BX776*BX101/1000","v":41843373.831399202},43480033.324778341,46033674.729634874,47651605.240607962,50700053.950129516,52525129.039298132,55902318.502325773,57962642.870371319,61708299.059572838,64311059.288317725,68194967.622003213,70826420.526918575,75449713.981138617,78426688.131808996,83571803.776262254,86941860.861585781,92674044.219447285,96871687.851737007,102884687.32817011,107211421.82220355,114349604.8104396,119256387.72736262,127234773.67607923,132802371.35399781,116823961.20659032,122871770.62791559,130914267.43617098,0,0,0,0,0,{"$f":"DD776*DD101/1000","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]
[]
[null,null,"Methane Gas Usage - Phase 1",null,null,"m3",null,null,null,null,null,{"$f":"L34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4313063.0769230779,4456831.846153846,4313063.0769230779,4456831.846153846,4456831.846153846,4313063.0769230779,4456831.846153846,4313063.0769230779,4456831.846153846,4456831.846153846,4025525.5384615385,4456831.846153846,4313063.0769230779,{"$f":"AR34","v":4456831.846153846},4313063.0769230779,4456831.846153846,4456831.846153846,4313063.0769230779,4456831.846153846,4313063.0769230779,4456831.846153846,4456831.846153846,26165916,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,26165916,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,26165916,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,{"$f":"BX34","v":26453453.53846154},26165916,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,26165916,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,26165916,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,26453453.53846154,26022147.230769232,0,0,0,0,0,0,0,0,{"$f":"DD34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Methane Gas Usage - Total",null,null,"m3",null,null,null,null,null,{"$f":"L36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4313063.0769230779,4456831.846153846,4313063.0769230779,4456831.846153846,4456831.846153846,4313063.0769230779,4456831.846153846,4313063.0769230779,4456831.846153846,4456831.846153846,4025525.5384615385,4456831.846153846,4313063.0769230779,{"$f":"AR36","v":4456831.846153846},4313063.0769230779,4456831.846153846,4456831.846153846,4313063.0769230779,4456831.846153846,4313063.0769230779,4456831.846153846,4456831.846153846,94197297.600000009,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,95232432.738461539,94197297.600000009,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,95232432.738461539,94197297.600000009,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,{"$f":"BX36","v":95232432.738461539},94197297.600000009,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,95232432.738461539,94197297.600000009,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,95232432.738461539,94197297.600000009,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,68778979.200000003,68031381.600000009,68778979.200000003,0,0,0,0,0,{"$f":"DD36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Methane Gas Usage",null,null,"m3",null,null,null,null,null,{"$f":"IF(L10,L780,L779)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4313063.0769230779,4456831.846153846,4313063.0769230779,4456831.846153846,4456831.846153846,4313063.0769230779,4456831.846153846,4313063.0769230779,4456831.846153846,4456831.846153846,4025525.5384615385,4456831.846153846,4313063.0769230779,{"$f":"IF(AR10,AR780,AR779)","v":4456831.846153846},4313063.0769230779,4456831.846153846,4456831.846153846,4313063.0769230779,4456831.846153846,4313063.0769230779,4456831.846153846,4456831.846153846,94197297.600000009,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,95232432.738461539,94197297.600000009,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,95232432.738461539,94197297.600000009,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,{"$f":"IF(BX10,BX780,BX779)","v":95232432.738461539},94197297.600000009,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,95232432.738461539,94197297.600000009,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,95232432.738461539,94197297.600000009,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,95232432.738461539,93679730.030769229,68778979.200000003,68031381.600000009,68778979.200000003,0,0,0,0,0,{"$f":"IF(DD10,DD780,DD779)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Conversion - MCF/m3",null,null,"MCF/m3",null,null,null,null,null,{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$28","v":35.301000000000002}]
[]
[null,null,"Methane Gas Usage - Phase 1",null,null,"MCF",null,null,null,null,null,{"$f":"L$783*L779","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,152255439.67846158,157330621.00107694,152255439.67846158,157330621.00107694,157330621.00107694,152255439.67846158,157330621.00107694,152255439.67846158,157330621.00107694,157330621.00107694,142105077.03323078,157330621.00107694,152255439.67846158,{"$f":"AR$783*AR779","v":157330621.00107694},152255439.67846158,157330621.00107694,157330621.00107694,152255439.67846158,157330621.00107694,152255439.67846158,157330621.00107694,157330621.00107694,923683000.71600008,933833363.36123085,918607819.3933847,933833363.36123085,918607819.3933847,933833363.36123085,918607819.3933847,933833363.36123085,923683000.71600008,933833363.36123085,918607819.3933847,933833363.36123085,918607819.3933847,933833363.36123085,918607819.3933847,933833363.36123085,923683000.71600008,933833363.36123085,918607819.3933847,933833363.36123085,918607819.3933847,933833363.36123085,918607819.3933847,{"$f":"BX$783*BX779","v":933833363.36123085},923683000.71600008,933833363.36123085,918607819.3933847,933833363.36123085,918607819.3933847,933833363.36123085,918607819.3933847,933833363.36123085,923683000.71600008,933833363.36123085,918607819.3933847,933833363.36123085,918607819.3933847,933833363.36123085,918607819.3933847,933833363.36123085,923683000.71600008,933833363.36123085,918607819.3933847,933833363.36123085,918607819.3933847,933833363.36123085,918607819.3933847,0,0,0,0,0,0,0,0,{"$f":"DD$783*DD779","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Methane Gas Usage - Total",null,null,"MCF",null,null,null,null,null,{"$f":"L783*L780","v":0},{"$f":"M783*M780","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,152255439.67846158,157330621.00107694,152255439.67846158,157330621.00107694,157330621.00107694,152255439.67846158,157330621.00107694,152255439.67846158,157330621.00107694,157330621.00107694,142105077.03323078,157330621.00107694,152255439.67846158,157330621.00107694,152255439.67846158,157330621.00107694,157330621.00107694,152255439.67846158,157330621.00107694,152255439.67846158,157330621.00107694,157330621.00107694,3325258802.5776005,3361800108.100431,3306988149.8161845,3361800108.100431,3306988149.8161845,3361800108.100431,3306988149.8161845,3361800108.100431,3325258802.5776005,3361800108.100431,3306988149.8161845,3361800108.100431,3306988149.8161845,3361800108.100431,3306988149.8161845,3361800108.100431,3325258802.5776005,3361800108.100431,3306988149.8161845,3361800108.100431,3306988149.8161845,3361800108.100431,3306988149.8161845,3361800108.100431,{"$f":"BY783*BY780","v":3325258802.5776005},3361800108.100431,3306988149.8161845,3361800108.100431,3306988149.8161845,3361800108.100431,3306988149.8161845,3361800108.100431,3325258802.5776005,3361800108.100431,3306988149.8161845,3361800108.100431,3306988149.8161845,3361800108.100431,3306988149.8161845,3361800108.100431,3325258802.5776005,3361800108.100431,3306988149.8161845,3361800108.100431,3306988149.8161845,3361800108.100431,3306988149.8161845,2427966744.7392001,2401575801.8616004,2427966744.7392001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Methane Gas Usage",null,null,"MCF",null,null,null,null,null,{"$f":"L781*L783","v":0},{"$f":"M781*M783","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,152255439.67846158,157330621.00107694,152255439.67846158,157330621.00107694,157330621.00107694,152255439.67846158,157330621.00107694,152255439.67846158,157330621.00107694,157330621.00107694,142105077.03323078,157330621.00107694,152255439.67846158,157330621.00107694,152255439.67846158,157330621.00107694,157330621.00107694,152255439.67846158,157330621.00107694,152255439.67846158,157330621.00107694,157330621.00107694,3325258802.5776005,3361800108.100431,3306988149.8161845,3361800108.100431,3306988149.8161845,3361800108.100431,3306988149.8161845,3361800108.100431,3325258802.5776005,3361800108.100431,3306988149.8161845,3361800108.100431,3306988149.8161845,3361800108.100431,3306988149.8161845,3361800108.100431,3325258802.5776005,3361800108.100431,3306988149.8161845,3361800108.100431,3306988149.8161845,3361800108.100431,3306988149.8161845,3361800108.100431,{"$f":"BY781*BY783","v":3325258802.5776005},3361800108.100431,3306988149.8161845,3361800108.100431,3306988149.8161845,3361800108.100431,3306988149.8161845,3361800108.100431,3325258802.5776005,3361800108.100431,3306988149.8161845,3361800108.100431,3306988149.8161845,3361800108.100431,3306988149.8161845,3361800108.100431,3325258802.5776005,3361800108.100431,3306988149.8161845,3361800108.100431,3306988149.8161845,3361800108.100431,3306988149.8161845,2427966744.7392001,2401575801.8616004,2427966744.7392001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Conversion MMBTU/MCF",null,null,"MMBTU/MCf",null,null,null,null,null,{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002},{"$f":"'Gas Analysis and Heat Rate'!$F$43","v":0.99519000000000002}]
[]
[null,null,"Methane Gas Usage - Phase 1",null,null,"MMBTU",null,null,null,null,null,{"$f":"L785/L$789","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,152991327.96597794,158091038.89817718,152991327.96597794,158091038.89817718,158091038.89817718,152991327.96597794,158091038.89817718,152991327.96597794,158091038.89817718,158091038.89817718,142791906.10157937,158091038.89817718,152991327.96597794,{"$f":"AR785/AR$789","v":158091038.89817718},152991327.96597794,158091038.89817718,158091038.89817718,152991327.96597794,158091038.89817718,152991327.96597794,158091038.89817718,158091038.89817718,928147389.66026592,938346811.52466452,923047678.72806668,938346811.52466452,923047678.72806668,938346811.52466452,923047678.72806668,938346811.52466452,928147389.66026592,938346811.52466452,923047678.72806668,938346811.52466452,923047678.72806668,938346811.52466452,923047678.72806668,938346811.52466452,928147389.66026592,938346811.52466452,923047678.72806668,938346811.52466452,923047678.72806668,938346811.52466452,923047678.72806668,{"$f":"BX785/BX$789","v":938346811.52466452},928147389.66026592,938346811.52466452,923047678.72806668,938346811.52466452,923047678.72806668,938346811.52466452,923047678.72806668,938346811.52466452,928147389.66026592,938346811.52466452,923047678.72806668,938346811.52466452,923047678.72806668,938346811.52466452,923047678.72806668,938346811.52466452,928147389.66026592,938346811.52466452,923047678.72806668,938346811.52466452,923047678.72806668,938346811.52466452,923047678.72806668,0,0,0,0,0,0,0,0,{"$f":"DD785/DD$789","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Methane Gas Usage - Total",null,null,"MMBTU",null,null,null,null,null,{"$f":"L786/L$789","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,152991327.96597794,158091038.89817718,152991327.96597794,158091038.89817718,158091038.89817718,152991327.96597794,158091038.89817718,152991327.96597794,158091038.89817718,158091038.89817718,142791906.10157937,158091038.89817718,152991327.96597794,{"$f":"AR786/AR$789","v":158091038.89817718},152991327.96597794,158091038.89817718,158091038.89817718,152991327.96597794,158091038.89817718,152991327.96597794,158091038.89817718,158091038.89817718,3341330602.7769575,3378048521.4887919,3322971643.4210396,3378048521.4887919,3322971643.4210396,3378048521.4887919,3322971643.4210396,3378048521.4887919,3341330602.7769575,3378048521.4887919,3322971643.4210396,3378048521.4887919,3322971643.4210396,3378048521.4887919,3322971643.4210396,3378048521.4887919,3341330602.7769575,3378048521.4887919,3322971643.4210396,3378048521.4887919,3322971643.4210396,3378048521.4887919,3322971643.4210396,{"$f":"BX786/BX$789","v":3378048521.4887919},3341330602.7769575,3378048521.4887919,3322971643.4210396,3378048521.4887919,3322971643.4210396,3378048521.4887919,3322971643.4210396,3378048521.4887919,3341330602.7769575,3378048521.4887919,3322971643.4210396,3378048521.4887919,3322971643.4210396,3378048521.4887919,3322971643.4210396,3378048521.4887919,3341330602.7769575,3378048521.4887919,3322971643.4210396,3378048521.4887919,3322971643.4210396,3378048521.4887919,3322971643.4210396,2439701709.9641275,2413183213.1166916,2439701709.9641275,0,0,0,0,0,{"$f":"DD786/DD$789","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Methane Gas Usage",null,null,"MMBTU",null,null,null,null,null,{"$f":"L787/L$789","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,152991327.96597794,158091038.89817718,152991327.96597794,158091038.89817718,158091038.89817718,152991327.96597794,158091038.89817718,152991327.96597794,158091038.89817718,158091038.89817718,142791906.10157937,158091038.89817718,152991327.96597794,{"$f":"AR787/AR$789","v":158091038.89817718},152991327.96597794,158091038.89817718,158091038.89817718,152991327.96597794,158091038.89817718,152991327.96597794,158091038.89817718,158091038.89817718,3341330602.7769575,3378048521.4887919,3322971643.4210396,3378048521.4887919,3322971643.4210396,3378048521.4887919,3322971643.4210396,3378048521.4887919,3341330602.7769575,3378048521.4887919,3322971643.4210396,3378048521.4887919,3322971643.4210396,3378048521.4887919,3322971643.4210396,3378048521.4887919,3341330602.7769575,3378048521.4887919,3322971643.4210396,3378048521.4887919,3322971643.4210396,3378048521.4887919,3322971643.4210396,{"$f":"BX787/BX$789","v":3378048521.4887919},3341330602.7769575,3378048521.4887919,3322971643.4210396,3378048521.4887919,3322971643.4210396,3378048521.4887919,3322971643.4210396,3378048521.4887919,3341330602.7769575,3378048521.4887919,3322971643.4210396,3378048521.4887919,3322971643.4210396,3378048521.4887919,3322971643.4210396,3378048521.4887919,3341330602.7769575,3378048521.4887919,3322971643.4210396,3378048521.4887919,3322971643.4210396,3378048521.4887919,3322971643.4210396,2439701709.9641275,2413183213.1166916,2439701709.9641275,0,0,0,0,0,{"$f":"DD787/DD$789","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"USD Discount Factor",null,null,null,null,null,null,null,null,{"$f":"L735","v":1.0079741404289038},1.0160118677733874,1.0241136890844451,1.0322801154563672,1.0405116620589814,1.0488088481701519,1.0571721972085375,1.0656022367666111,1.0740994986439421,1.082664518880744,1.0912978377916907,1.1000000000000005,1.1087715544717947,1.1176130545507266,1.12652505799289,1.1355081270020042,1.1445628282648797,1.1536897329871671,1.1628894169293913,1.1721624604432723,1.1815094485083364,1.1909309707688185,1.2004276215708598,1.2100000000000009,1.2196487099189743,1.2293743600057996,1.2391775637921796,1.2490589397022054,1.2590191110913684,1.2690587062858847,1.2791783586223313,1.2893787064876003,1.2996603933591708,1.3100240678457011,1.3204703837279466,1.3310000000000017,1.3416135809108727,1.3523117960063804,1.3630953201713985,1.3739648336724266,1.3849210222005059,1.4525174221007415,1.5234131244205567,1.5977691643108158,1.6757544368626125,1.7575460807418977,1.843329880548874,1.9333006888160877,2.0276628686037617,2.1266307576976966,2.230429155464138,2.3392938334674667,2.4534720710105522,2.5732232168142137,2.6988192781116078,2.8305455384956355,2.9687012059227689,3.1136000923451994,3.2655713265150466,3.4249601015797202,3.5921284591665517,3.7674561117376926,3.9513413050832074,4.144201722911462,{"$f":"BX735","v":4.346475435591528},4.5586218952026085,4.7811229791506813,5.01448408472287,5.2592352770657502,5.5159324931951579,5.7851588047723261,6.0675257425146745,6.3636746852495598,6.6742783167661432,7.0000421537745172,7.3417061484427588,7.7000463691519698,8.0758767632870363,8.4700510060671697,8.8834644396157429,9.3170561066738884,9.7718108835773183,10.24876171734128,10.748991971935054,11.27363788907541,11.82389116912856,12.401001677982952,13.006280286041418,13.64110184578125,14.306908314645563,15.005212030359377,15.737599146110121,16.505733233395318,17.311359060721138,18.156306556734854,19.042494966793253,19.971937212408342,20.946744463472584,21.969130933649183,23.041418909819846,24.166044027014102,25.345560800801834,26.582648429715519,27.880116880882024,29.240913272687077,30.668128568970232,32.165004599955793,33.734941425867262,35.38150505995138,37.108435568453999,38.919655565946528,40.81927912529941,42.81162112254119,44.901207037829359,47.092783234795313,49.391327741612301,51.80206155827485,54.330460515773538,56.982267714102349,59.763506567350902,62.68049448551259,65.739857224085995,68.948543934063849]
[null,null,"Real Discount Factor",null,null,null,null,null,null,null,null,{"$f":"L755","v":1.0079741404289038},1.0160118677733874,1.0241136890844451,1.0322801154563672,1.0405116620589814,1.0488088481701519,1.0571721972085375,1.0656022367666111,1.0740994986439421,1.082664518880744,1.0912978377916907,1.1000000000000005,1.1087715544717947,1.1176130545507266,1.12652505799289,1.1355081270020042,1.1445628282648797,1.1536897329871671,1.1628894169293913,1.1721624604432723,1.1815094485083364,1.1909309707688185,1.2004276215708598,1.2100000000000009,1.2196487099189743,1.2293743600057996,1.2391775637921796,1.2490589397022054,1.2590191110913684,1.2690587062858847,1.2791783586223313,1.2893787064876003,1.2996603933591708,1.3100240678457011,1.3204703837279466,1.3310000000000017,1.3416135809108727,1.3523117960063804,1.3630953201713985,1.3739648336724266,1.3849210222005059,1.4525174221007415,1.5234131244205567,1.5977691643108158,1.6757544368626125,1.7575460807418977,1.843329880548874,1.9333006888160877,2.0276628686037617,2.1266307576976966,2.230429155464138,2.3392938334674667,2.4534720710105522,2.5732232168142137,2.6988192781116078,2.8305455384956355,2.9687012059227689,3.1136000923451994,3.2655713265150466,3.4249601015797202,3.5921284591665517,3.7674561117376926,3.9513413050832074,4.144201722911462,{"$f":"BX755","v":4.346475435591528},4.5586218952026085,4.7811229791506813,5.01448408472287,5.2592352770657502,5.5159324931951579,5.7851588047723261,6.0675257425146745,6.3636746852495598,6.6742783167661432,7.0000421537745172,7.3417061484427588,7.7000463691519698,8.0758767632870363,8.4700510060671697,8.8834644396157429,9.3170561066738884,9.7718108835773183,10.24876171734128,10.748991971935054,11.27363788907541,11.82389116912856,12.401001677982952,13.006280286041418,13.64110184578125,14.306908314645563,15.005212030359377,15.737599146110121,16.505733233395318,17.311359060721138,18.156306556734854,19.042494966793253,19.971937212408342,20.946744463472584,21.969130933649183,23.041418909819846,24.166044027014102,25.345560800801834,26.582648429715519,27.880116880882024,29.240913272687077,30.668128568970232,32.165004599955793,33.734941425867262,35.38150505995138,37.108435568453999,38.919655565946528,40.81927912529941,42.81162112254119,44.901207037829359,47.092783234795313,49.391327741612301,51.80206155827485,54.330460515773538,56.982267714102349,59.763506567350902,62.68049448551259,65.739857224085995,68.948543934063849]
[null,null,"RWF Dicount Factor",null,null,null,null,null,null,null,null,{"$f":"L746","v":1.0136733727656337},{"$f":"M746","v":1.0275337066540553},1.0415835580543893,1.0558255183102221,1.0702622141975462,1.0848963084092418,1.0997305000461812,1.1147675251150495,1.1300101570329701,1.1454612071390342,1.1611235252128191,1.1770000000000005,1.1930935597451511,1.2094071727318234,1.2259438478300164,1.2427066350511315,1.2596986261105119,1.2769229549976775,1.294382798554355,1.3120813770604127,1.3300219548278058,1.3482078408026432,1.366642389175488,1.3853290000000007,1.404271119820043,1.4234722423053563,1.4429359088959299,1.4626657094551825,1.4826652829320734,1.5029383180322673,1.5234885538984768,1.5443197808001068,1.5654358408323281,1.5868406286247119,1.60853809205955,1.6305322330000014,1.6528271080281913,1.6754268291934049,1.6983355647705101,1.7215575400287502,1.7450970380110504,1.8932493343540902,2.0539792137390065,2.2283544665347645,2.4175335345708109,2.6227732071114187,2.8454369701898452,3.0870040647701402,3.3490793139134478,3.6334037842344546,3.9418663524761284,4.2765162540439539,4.6395766968644043,5.0334596310097348,5.4607817722094047,5.9243819856984592,6.4273401458904695,6.9729975971670859,7.5649793517130837,8.2072181718656623,8.9039806969663005,9.6598957882858869,10.479985280329338,11.369697342812486,12.33494267494763,{"$f":"BY746","v":13.382133772490297},14.518227528413361,15.750771450221082,17.087953800942529,18.538657996910217,20.112521623709359,21.820000462363328,23.67243795110592,25.682140544201644,27.862459468451672,30.227879420525337,32.794114794367623,35.578214077958336,38.598673112970708,41.875557969756969,45.430638253966528,49.287531730403963,53.471861224918619,58.011424846685472,62.936380661729217,68.279447044548803,74.076120038855308,80.364909171433965,87.187593285732703,94.589498094777795,102.61979729730741,111.33183925755347,120.78350141893085,131.0375748061405,142.16218117008165,154.23122554682737,167.32488723718615,181.53015246861588,196.94139227816814,213.66098945556089,231.80001871140391,251.47898458919522,272.82862202332245,295.99076486148283,321.11928812145061,348.38113024196537,377.95740211894747,410.04459029479335,444.85586229400133,482.62248277697194,523.59534992003967,568.04666222849619,616.27172685588698,668.59092144294016,725.35182250937896,786.93151453834071,853.73909509353916,926.21839261162711,1004.8509149250958,1090.1590481038854,1182.7095268668379,1283.1171996182732,1392.0491131222684]
[]
[null,null,"PV of Gas Revenue",null,null,"USD",{"$f":"SUMPRODUCT(L776:ED776/L795:ED795)","v":247016227.71875322}]
[null,null,"PV of MMBTU",null,null,"MMBTU",{"$f":"SUMPRODUCT(L793:ED793/L795:ED795)","v":47512565699.141876}]
[null,null,"Levelised Cost of Gas per MMBTU",null,null,null,{"$f":"G799/G800*1000","v":5.1989662962615926}]
[]
[null,null,"PV of MMBTU Real",null,null,"MMBTU",{"$f":"SUMPRODUCT(L793:ED793/L796:ED796)","v":47512565699.141876}]
[null,null,"Real Levelised Cost",null,null,null,{"$f":"G799/G803*1000","v":5.1989662962615926}]
[]
[null,null,"PV of Gas Revenue",null,null,"RWF 000",{"$f":"SUMPRODUCT(L777:ED777/L797:ED797)","v":192672657.62062755}]
[null,null,"PV of MMBTU",null,null,"MMBTU",{"$f":"SUMPRODUCT(L793:ED793/L797:ED797)","v":24483000151.649708}]
[null,null,"Levelised Cost of Gas in RWF",null,null,null,{"$f":"G806/G807*1000","v":7.8696506321609823}]
[]
[null,null,"PV of m3",null,null,null,{"$f":"SUMPRODUCT(L781:ED781/L795:ED795)","v":1339452997.3125114}]
[null,null,"Real PV of m3",null,null,null,{"$f":"SUMPRODUCT(L781:ED781/L796:ED796)","v":1339452997.3125114}]
[null,null,"RWF PV of m3",null,null,null,{"$f":"SUMPRODUCT(L781:ED781/L797:ED797)","v":690213787.73746622}]
[]
[null,null,"Levelized Cost - USD/m3",null,null,null,{"$f":"G799/G810*1000","v":184.41574897690955}]
[null,null,"Real Levelized Cost - USD/m3",null,null,null,{"$f":"G799/G811*1000","v":184.41574897690955}]
[null,null,"RWF Levelized Cost",null,null,null,{"$f":"G806/G812*1000","v":279.14924483356401}]

{"sheet":"Annual Model - RFW","index":13,"n_rows":197,"n_cols":42,"rows_kept":197,"cut":false,"hidden":false,"merged":[]}
[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]
[null,"Year",null,null,null,null,null,{"$f":"YEAR('Financial Model'!G7)","v":2016},{"$f":"H2+1","v":2017},{"$f":"I2+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
["Capacity, Generation and Gas Usage"]
[null,"Phase 1 Gross Capacity",null,null,null,"MW",false,{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Phase 2 Gross Capacity",null,null,null,"MW",false,{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Total Capacity",null,null,"MW",false,{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":18.765000000000001},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":18.765000000000001},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":48.789000000000001},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":48.789000000000001},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[]
[null,"Phase 1 Electricity Use at Site",null,null,null,"%",false,{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Phase 2 Electricity Use at Site",null,null,null,"%",false,{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Total Electricity Use at Site",null,null,null,false,{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":4.2},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":4.2},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":8.5},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":8.5},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[]
[null,"Phase 1 Net Capacity",null,null,null,"MW",false,{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Phase 2 Net Capacity",null,null,null,"MW",false,{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Total Net Capacity",null,null,"MW",false,{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":14.565000000000001},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":14.565000000000001},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":40.289000000000001},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":40.289000000000001},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[]
[null,"Electricity Availability",null,null,null,"%",false,{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":5.0000000000000044E-2}]
[]
[null,"Days in Period",null,null,null,"Days",true,{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":153},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":366},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":366},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":366},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":366},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":366},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":366},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":366},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":366},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":365}]
[null,"Hours in Period",null,null,null,"Hours",true,{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":3672},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":8784},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":8784},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":8784},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":8784},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":8784},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":8784},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":8784},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":8784},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":8760}]
[]
[null,null,"Total MWh including On-site for Methane",null,null,"MWh",true,{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":137810.16},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":164381.40000000002},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":164831.76},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":164381.40000000002},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":164381.40000000002},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":164381.40000000002},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":164831.76},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":164381.40000000002},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":164381.40000000002},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":164381.40000000002},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":164831.76},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":164381.40000000002},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":164381.40000000002},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":164381.40000000002},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":164831.76},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":164381.40000000002},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":164381.40000000002},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":164381.40000000002},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":164831.76},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":164381.40000000002},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":164381.40000000002},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":164381.40000000002},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":164831.76},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":164381.40000000002},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":164381.40000000002},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":81515.16},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G22,SUMIFS('Financial Model'!22:22,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!22:22,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Total MWh including On-site for Methane",null,null,"MWh",true,{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":428562.576},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":427391.64},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":427391.64},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":427391.64},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":428562.576},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":427391.64},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":427391.64},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":427391.64},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":428562.576},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":427391.64},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":427391.64},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":427391.64},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":428562.576},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":427391.64},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":427391.64},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":427391.64},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":428562.576},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":427391.64},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":427391.64},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":427391.64},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":428562.576},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":427391.64},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":427391.64},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":427391.64},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":428562.576},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G23,SUMIFS('Financial Model'!23:23,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!23:23,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,null,"Total MWh for Methane Requirement",null,"MWh",true,{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":137810.16},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":164381.40000000002},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":593394.33600000013},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":591773.04},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":591773.04},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":591773.04},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":593394.33600000013},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":591773.04},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":591773.04},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":591773.04},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":593394.33600000013},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":591773.04},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":591773.04},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":591773.04},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":593394.33600000013},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":591773.04},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":591773.04},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":591773.04},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":593394.33600000013},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":591773.04},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":591773.04},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":591773.04},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":593394.33600000013},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":591773.04},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":591773.04},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":508906.80000000005},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":428562.576},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G24,SUMIFS('Financial Model'!24:24,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!24:24,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[]
[null,"Heat Rate",null,null,null,"kJ/kWh",false,{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":8300},{"$f":"IF($G26,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":8300}]
[]
[null,"Required kJ - Phase 1",null,null,null,"MJ",true,{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":1143824328},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":1364365620},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":1368103608},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":1364365620},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":1364365620},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":1364365620},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":1368103608},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":1364365620},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":1364365620},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":1364365620},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":1368103608},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":1364365620},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":1364365620},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":1364365620},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":1368103608},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":1364365620},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":1364365620},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":1364365620},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":1368103608},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":1364365620},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":1364365620},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":1364365620},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":1368103608},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":1364365620},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":1364365620},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":676575828},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G28,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Required kJ - Phase 2",null,null,null,"MJ",true,{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":3557069380.8000002},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":3547350612},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":3547350612},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":3547350612},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":3557069380.8000002},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":3547350612},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":3547350612},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":3547350612},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":3557069380.8000002},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":3547350612},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":3547350612},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":3547350612},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":3557069380.8000002},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":3547350612},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":3547350612},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":3547350612},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":3557069380.8000002},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":3547350612},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":3547350612},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":3547350612},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":3557069380.8000002},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":3547350612},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":3547350612},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":3547350612},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":3557069380.8000002},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G29,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Required kJ - Total",null,null,"MJ",true,{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":1143824328},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":1364365620},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":4925172988.8000002},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":4911716232},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":4911716232},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":4911716232},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":4925172988.8000002},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":4911716232},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":4911716232},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":4911716232},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":4925172988.8000002},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":4911716232},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":4911716232},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":4911716232},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":4925172988.8000002},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":4911716232},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":4911716232},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":4911716232},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":4925172988.8000002},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":4911716232},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":4911716232},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":4911716232},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":4925172988.8000002},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":4911716232},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":4911716232},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":4223926440},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":3557069380.8000002},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G30,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[]
[null,"Heat Content of Methane",null,null,null,"Mj/m3",false,{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":26},{"$f":"IF($G32,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":26}]
[]
[null,"Required Gas Input to Plant - Phase 1",null,null,null,"m3",true,{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":43993243.384615399},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":52475600.769230783},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":52619369.538461536},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":52475600.769230768},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":52475600.769230768},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":52475600.769230768},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":52619369.538461536},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":52475600.769230768},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":52475600.769230768},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":52475600.769230768},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":52619369.538461536},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":52475600.769230768},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":52475600.769230768},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":52475600.769230768},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":52619369.538461536},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":52475600.769230768},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":52475600.769230768},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":52475600.769230768},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":52619369.538461536},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":52475600.769230768},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":52475600.769230768},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":52475600.769230768},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":52619369.538461536},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":52475600.769230768},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":52475600.769230768},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":26022147.230769232},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G34,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Required Gas Input to Plant - Phase 2",null,null,null,"m3",true,{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":136810360.80000001},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":136436562},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":136436562},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":136436562},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":136810360.80000001},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":136436562},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":136436562},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":136436562},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":136810360.80000001},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":136436562},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":136436562},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":136436562},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":136810360.80000001},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":136436562},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":136436562},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":136436562},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":136810360.80000001},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":136436562},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":136436562},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":136436562},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":136810360.80000001},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":136436562},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":136436562},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":136436562},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":136810360.80000001},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G35,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Required Gas Input to Plant - Total",null,null,"m3",true,{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":43993243.384615399},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":52475600.769230783},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":189429730.33846155},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":188912162.76923078},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":188912162.76923078},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":188912162.76923078},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":189429730.33846155},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":188912162.76923078},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":188912162.76923078},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":188912162.76923078},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":189429730.33846155},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":188912162.76923078},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":188912162.76923078},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":188912162.76923078},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":189429730.33846155},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":188912162.76923078},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":188912162.76923078},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":188912162.76923078},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":189429730.33846155},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":188912162.76923078},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":188912162.76923078},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":188912162.76923078},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":189429730.33846155},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":188912162.76923078},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":188912162.76923078},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":162458709.23076922},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":136810360.80000001},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G36,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[]
[null,"Number of Barges - Phase 1",null,null,null,"#",false,{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":1},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":1},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":1},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":1},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":1},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":1},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":1},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":1},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":1},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":1},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":1},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":1},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":1},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":1},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":1},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":1},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":1},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":1},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":1},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":1},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":1},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":1},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":1},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":1},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":1},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G38,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Number of Barges - Phase 2",null,null,null,"#",false,{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":3},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":3},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":3},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":3},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":3},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":3},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":3},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":3},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":3},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":3},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":3},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":3},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":3},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":3},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":3},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":3},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":3},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":3},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":3},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":3},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":3},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":3},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":3},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":3},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":3},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G39,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Total Barges",null,null,"#",false,{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":1},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":1},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":4},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":4},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":4},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":4},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":4},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":4},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":4},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":4},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":4},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":4},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":4},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":4},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":4},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":4},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":4},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":4},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":4},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":4},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":4},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":4},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":4},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":4},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":4},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":3},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":3},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G40,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[]
[null,"Capacity per Barge",null,null,null,"m3/hour"]
[null,null,"Capacity of Barges per period - Phase 1",null,null,"m3/hour",false,{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":4456831.846153846},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":4456831.846153846},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":26453453.53846154},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":26453453.53846154},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":26453453.53846154},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":26453453.53846154},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":26453453.53846154},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":26453453.53846154},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":26453453.53846154},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":26453453.53846154},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":26453453.53846154},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":26453453.53846154},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":26453453.53846154},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":26453453.53846154},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":26453453.53846154},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":26453453.53846154},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":26453453.53846154},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":26453453.53846154},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":26453453.53846154},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":26453453.53846154},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":26453453.53846154},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":26453453.53846154},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":26453453.53846154},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":26453453.53846154},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":26453453.53846154},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G43,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Capacity of Barges per period - Phase 2",null,null,"m3/hour",false,{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":22926326.400000002},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":22926326.400000002},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":22926326.400000002},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":22926326.400000002},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":22926326.400000002},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":22926326.400000002},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":22926326.400000002},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":22926326.400000002},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":22926326.400000002},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":22926326.400000002},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":22926326.400000002},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":22926326.400000002},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":22926326.400000002},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":22926326.400000002},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":22926326.400000002},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":22926326.400000002},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":22926326.400000002},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":22926326.400000002},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":22926326.400000002},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":22926326.400000002},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":22926326.400000002},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":22926326.400000002},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":22926326.400000002},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":22926326.400000002},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":22926326.400000002},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G44,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,null,"Total Capacity of Barges",null,null,false,{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":4456831.846153846},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":4456831.846153846},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":23808108.184615385},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":23808108.184615385},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":23808108.184615385},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":23808108.184615385},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":23808108.184615385},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":23808108.184615385},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":23808108.184615385},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":23808108.184615385},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":23808108.184615385},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":23808108.184615385},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":23808108.184615385},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":23808108.184615385},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":23808108.184615385},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":23808108.184615385},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":23808108.184615385},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":23808108.184615385},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":23808108.184615385},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":23808108.184615385},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":23808108.184615385},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":23808108.184615385},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":23808108.184615385},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":23808108.184615385},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":23808108.184615385},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":22926326.400000002},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":22926326.400000002},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G45,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[]
[null,null,"Electricity Production After Gas Unavailabiltiy - 1",null,null,null,true,{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":99477.784799999994},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":118658.14200000002},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":118983.2328},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":118658.14200000001},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":118658.14200000001},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":118658.14200000001},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":118983.2328},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":118658.14200000001},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":118658.14200000001},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":118658.14200000001},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":118983.2328},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":118658.14200000001},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":118658.14200000001},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":118658.14200000001},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":118983.2328},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":118658.14200000001},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":118658.14200000001},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":118658.14200000001},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":118983.2328},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":118658.14200000001},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":118658.14200000001},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":118658.14200000001},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":118983.2328},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":118658.14200000001},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":118658.14200000001},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":58841.434800000003},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G47,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Electricity Production After Gas Unavailabiltiy - 2",null,null,null,true,{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":329125.67567999999},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":328226.4252},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":328226.4252},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":328226.4252},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":329125.67567999999},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":328226.4252},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":328226.4252},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":328226.4252},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":329125.67567999999},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":328226.4252},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":328226.4252},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":328226.4252},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":329125.67567999999},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":328226.4252},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":328226.4252},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":328226.4252},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":329125.67567999999},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":328226.4252},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":328226.4252},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":328226.4252},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":329125.67567999999},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":328226.4252},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":328226.4252},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":328226.4252},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":329125.67567999999},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,null,"Electricity Production After Gas Unavailabiltiy ",null,null,true,{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":99477.784799999994},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":118658.14200000002},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":448108.90847999998},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":446884.56720000005},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":446884.56720000005},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":446884.56720000005},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":448108.90847999998},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":446884.56720000005},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":446884.56720000005},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":446884.56720000005},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":448108.90847999998},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":446884.56720000005},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":446884.56720000005},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":446884.56720000005},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":448108.90847999998},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":446884.56720000005},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":446884.56720000005},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":446884.56720000005},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":448108.90847999998},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":446884.56720000005},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":446884.56720000005},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":446884.56720000005},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":448108.90847999998},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":446884.56720000005},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":446884.56720000005},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":387067.86},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":329125.67567999999},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G49,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[]
["General Macro Economic Indicies"]
[null,null,"USD Annual Inflation Rate",null,null,"% p.a.",false,{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G52,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"RWF Annual Inflation Rate",null,null,"% p.a.",false,{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":7.0000000000000007E-2},{"$f":"IF($G53,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":7.0000000000000007E-2}]
[]
[null,null,"USD Period Inflation Rate",null,null,"% p.p.",true,{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G55,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"RWF Period Inflation Rate",null,null,"% p.p.",true,{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":2.8270726937026369E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":6.7849744648863286E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":6.7849744648863286E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":6.7849744648863286E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":6.8816086557720091E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":6.8816086557720091E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":6.8816086557720091E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":6.8816086557720091E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":6.8816086557720091E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":6.8816086557720091E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":6.8816086557720091E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":6.8816086557720091E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":6.8816086557720091E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":6.8816086557720091E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":6.8816086557720091E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":6.8816086557720091E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":6.8816086557720091E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":6.8816086557720091E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":6.8816086557720091E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":6.8816086557720091E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":6.8816086557720091E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":6.8816086557720091E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":6.8816086557720091E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":6.8816086557720091E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":6.8816086557720091E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":6.8816086557720091E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":6.8816086557720091E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":6.8816086557720091E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":6.8816086557720091E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":6.8816086557720091E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":6.8816086557720091E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":6.8816086557720091E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":6.8816086557720091E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":6.8816086557720091E-2},{"$f":"IF($G56,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":6.8816086557720091E-2}]
[]
[null,null,"USD Inflation Index",null,null,"Index",false,{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":1},{"$f":"IF($G58,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":1}]
[null,null,"RWF Inflation Index",null,null,"Index",false,{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":1.0285922332477215},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":1.1005936895750619},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":1.1776352478453163},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":1.2600697151944877},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":1.3482745952581019},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":1.4426538169261691},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":1.5436395841110011},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":1.651694354998771},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":1.767312959848685},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":1.8910248670380929},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":2.0233966077307595},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":2.1650343702719126},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":2.3165867761909462},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":2.4787478505243126},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":2.6522602000610145},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":2.8379184140652853},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":3.0365727030498553},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":3.2491327922633451},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":3.4765720877217792},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":3.7199321338623039},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":3.9803273832326651},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":4.2589503000589515},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":4.5570768210630783},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":4.8760721985374937},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":5.2173972524351182},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":5.5826150601055762},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":5.9733981143129666},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":6.3915359823148741},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":6.8389435010769155},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":7.3176695461522998},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":7.8299064143829611},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":8.3779998633897694},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":8.9644598538270532},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":9.5919720435949465},{"$f":"IF($G59,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":10.263410086646592}]
[]
[null,null,"PPP Inflation Factor",null,null,"Index",false,{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":1.0285922332477215},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":1.1005936895750619},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":1.1776352478453163},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":1.2600697151944877},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":1.3482745952581019},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":1.4426538169261691},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":1.5436395841110011},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":1.651694354998771},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":1.767312959848685},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":1.8910248670380929},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":2.0233966077307595},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":2.1650343702719126},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":2.3165867761909462},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":2.4787478505243126},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":2.6522602000610145},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":2.8379184140652853},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":3.0365727030498553},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":3.2491327922633451},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":3.4765720877217792},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":3.7199321338623039},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":3.9803273832326651},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":4.2589503000589515},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":4.5570768210630783},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":4.8760721985374937},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":5.2173972524351182},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":5.5826150601055762},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":5.9733981143129666},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":6.3915359823148741},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":6.8389435010769155},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":7.3176695461522998},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":7.8299064143829611},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":8.3779998633897694},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":8.9644598538270532},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":9.5919720435949465},{"$f":"IF($G61,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":10.263410086646592}]
[]
[null,null,"Base Exchange Rate",null,null,"RWF/USD",false,{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":780},{"$f":"IF($G63,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":780}]
[null,null,"PPP Exchange Rate",null,null,"RWF/USD",false,{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":802.30194193322279},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":858.46307786854823},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":918.55549331934662},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":982.85437785170041},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":1051.6541843013194},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":1125.2699772024118},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":1204.0388756065809},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":1288.3215968990414},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":1378.5041086819742},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":1474.9993962897124},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":1578.2493540299924},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":1688.7268088120918},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":1806.937685428938},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":1933.4233234089638},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":2068.7629560475912},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":2213.5763629709227},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":2368.5267083788872},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":2534.3235779654092},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":2711.7262284229878},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":2901.5470644125971},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":3104.6553589214786},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":3321.9812340459821},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":3554.5199204292012},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":3803.3363148592452},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":4069.5698568993921},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":4354.439746882349},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":4659.2505291641137},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":4985.3980662056019},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":5334.375930839994},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":5707.7822459987938},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":6107.3270032187093},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":6534.8398934440202},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":6992.2786859851012},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":7481.7381940040586},{"$f":"IF($G64,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":8005.4598675843417}]
[]
[null,null,"Annual Appreciation",null,null,"% p.a.",false,{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G66,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Periodic Apperciation",null,null,"% p.p.",false,{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G67,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Appreciation Factor"]
[]
[null,null,"Exchange Rate with Appreciation",null,null,"RWF/USD",false,{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":802.30194193322279},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":858.46307786854823},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":918.55549331934662},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":982.85437785170041},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":1051.6541843013194},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":1125.2699772024118},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":1204.0388756065809},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":1288.3215968990414},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":1378.5041086819742},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":1474.9993962897124},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":1578.2493540299924},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":1688.7268088120918},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":1806.937685428938},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":1933.4233234089638},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":2068.7629560475912},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":2213.5763629709227},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":2368.5267083788872},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":2534.3235779654092},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":2711.7262284229878},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":2901.5470644125971},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":3104.6553589214786},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":3321.9812340459821},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":3554.5199204292012},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":3803.3363148592452},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":4069.5698568993921},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":4354.439746882349},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":4659.2505291641137},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":4985.3980662056019},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":5334.375930839994},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":5707.7822459987938},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":6107.3270032187093},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":6534.8398934440202},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":6992.2786859851012},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":7481.7381940040586},{"$f":"IF($G70,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":8005.4598675843417}]
[]
[null,null,"Total Capital Expenditures",null,null,"RWF 000",true,{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":13224283.915503386},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":28879180.190362539},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":55749694.868227392},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":16938939.15724308},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!125:125,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!125:125,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Total Operating Expense",null,null,"RWF 000's",true,{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":2066556.3519906243},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":2635087.5259840135},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":11084463.383088071},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":11851316.407525979},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":12680908.556052798},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":13568572.154976495},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":14529470.375542946},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":15534658.260232586},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":16622084.338448869},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":17785630.242140293},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":19045171.795674898},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":20362768.064226419},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":21788161.828722268},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":23313333.156732824},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":24964335.199535184},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":26691435.13114341},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":28559835.590323448},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":30559024.081646089},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":32723150.971853275},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":34987026.671076603},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":37436118.53805197},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":40056646.835715607},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":42893375.728532895},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":45860854.962210789},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":49071114.809565544},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":50477686.1452519},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":51978676.907786012},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!150:150,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!150:150,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Total Revenue",null,null,"RWF 000",true,{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":8732279.3144779205},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":11085045.417294802},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":45419141.752540842},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":48467956.762605965},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":51860713.735988379},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":55490963.697507568},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":59535229.786854938},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":63531604.337276414},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":67978816.640885755},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":72737333.805747747},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":78038541.659042612},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":83276973.474200621},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":89106361.617394656},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":95343806.930612281},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":102292609.03289181},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":109159124.554858},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":116800263.27369806},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":124976281.70285691},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":134084743.77280456},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":143085344.92160088},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":153101319.06611294},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":163818411.40074086},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":175757747.13926458},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":187555699.21270818},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":200684598.15759772},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":185507930.58126628},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":169210681.17333382},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G74,SUMIFS('Financial Model'!177:177,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!177:177,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"RURA Expenses",null,null,"RWF 000's",true,{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":87322.793144779222},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":110850.45417294804},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":454191.41752540844},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":484679.56762605964},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":518607.13735988387},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":554909.6369750757},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":595352.29786854936},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":635316.04337276414},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":679788.16640885756},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":727373.33805747749},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":780385.41659042612},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":832769.73474200629},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":891063.61617394653},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":953438.06930612284},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":1022926.0903289182},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":1091591.2455485798},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":1168002.6327369804},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":1249762.8170285691},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":1340847.4377280455},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":1430853.4492160089},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":1531013.1906611295},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":1638184.1140074085},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":1757577.471392646},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":1875556.9921270818},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":2006845.9815759775},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":1855079.3058126629},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":1692106.8117333383},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G75,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Phase 1 Fixed Expenses",null,null,"RWF 000's",true,{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":1580720.8444981808},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":2018351.795032399},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":2190191.7044053506},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":2343505.1237137252},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":2507550.482373686},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":2683079.0161398444},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":2870894.547269633},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":3071857.1655785069},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":3286887.1671690028},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":3516969.2688708329},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":3763157.1176917912},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":4026578.1159302169},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":4308438.5840453319},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":4610029.2849285044},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":4932731.3348734993},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":5278022.5283146445},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":5647484.1052966705},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":6042807.9926674366},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":6465804.5521541573},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":6918410.8708049487},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":7402699.6317612957},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":7920888.6059845854},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":8475350.8084035069},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":9068625.3649917506},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":9703429.1405411735},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":5103533.2929795561},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G76,SUMIFS('Financial Model'!130:130,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!181:181,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Phase 1 Variable Expenses",null,null,"RWF 000's",true,{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":485835.50749244314},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":616735.73095161421},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":670969.44532526785},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":716009.08362024522},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":766129.71947366244},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":819758.79983681883},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":879504.07176427427},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":938541.84993317374},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":1004239.779428496},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":1074536.5639884907},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":1152850.4280473643},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":1230236.912110423},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":1316353.4959581525},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":1408498.2406752231},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":1511151.741211277},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":1612589.635749063},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":1725470.9102514973},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":1846253.8739691023},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":1980811.6728842948},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":2113776.0603072247},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":2261740.384528731},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":2420062.2114457423},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":2596440.0373781589},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":2770729.2258842299},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":2964680.2716961261},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":1546247.1610944071},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G77,SUMIFS('Financial Model'!136:136,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!182:182,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[]
["Total Operating Cash Flow"]
[null,"RWF 000's"]
[null,null,"Revenues",null,null,"RWF 000's",true,{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":8732279.3144779205},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":11085045.417294802},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":45419141.752540842},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":48467956.762605965},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":51860713.735988379},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":55490963.697507568},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":59535229.786854938},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":63531604.337276414},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":67978816.640885755},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":72737333.805747747},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":78038541.659042612},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":83276973.474200621},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":89106361.617394656},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":95343806.930612281},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":102292609.03289181},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":109159124.554858},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":116800263.27369806},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":124976281.70285691},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":134084743.77280456},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":143085344.92160088},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":153101319.06611294},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":163818411.40074086},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":175757747.13926458},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":187555699.21270818},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":200684598.15759772},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":185507930.58126628},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":169210681.17333382},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G81,SUMIFS('Financial Model'!204:204,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!204:204,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Less: Operating Expenses",null,null,"RWF 000's",true,{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":2153879.1451354036},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":2745937.9801569614},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":11538654.800613478},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":12335995.975152038},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":13199515.693412682},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":14123481.791951571},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":15124822.673411496},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":16169974.30360535},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":17301872.504857726},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":18513003.58019777},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":19825557.212265324},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":21195537.798968423},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":22679225.444896214},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":24266771.226038948},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":25987261.289864104},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":27783026.37669199},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":29727838.223060429},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":31808786.898674659},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":34063998.409581318},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":36417880.120292611},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":38967131.728713095},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":41694830.94972302},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":44650953.199925542},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":47736411.954337865},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":51077960.791141525},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":52332765.451064572},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":53670783.719519347},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G82,SUMIFS('Financial Model'!205:205,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!205:205,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,null,"EBITDA",null,"RWF 000's",true,{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":6578400.1693425197},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":8339107.4371378403},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":33880486.951927364},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":36131960.78745392},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":38661198.042575702},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":41367481.905555993},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":44410407.113443442},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":47361630.033671059},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":50676944.136028036},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":54224330.225549981},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":58212984.446777284},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":62081435.675232202},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":66427136.172498435},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":71077035.704573333},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":76305347.743027717},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":81376098.178166002},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":87072425.050637633},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":93167494.804182261},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":100020745.36322324},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":106667464.80130827},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":114134187.33739984},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":122123580.45101783},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":131106793.93933904},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":139819287.25837028},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":149606637.36645621},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":133175165.1302017},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":115539897.45381448},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G83,SUMIFS('Financial Model'!206:206,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!206:206,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Less: Capital Expenditures",null,null,"RWF 000's",true,{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":13224283.915503386},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":28879180.190362539},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":55749694.868227392},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":16938939.15724308},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!207:207,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!207:207,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,null,"Pre-tax Cash Flow",null,{"$f":"F84","v":"RWF 000's"},true,{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":-13224283.915503386},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":-28879180.190362539},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":-49171294.698884875},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":-8599831.7201052345},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":33880486.951927364},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":36131960.78745392},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":38661198.042575702},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":41367481.905555993},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":44410407.113443442},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":47361630.033671059},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":50676944.136028036},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":54224330.225549981},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":58212984.446777284},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":62081435.675232202},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":66427136.172498435},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":71077035.704573333},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":76305347.743027717},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":81376098.178166002},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":87072425.050637633},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":93167494.804182261},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":100020745.36322324},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":106667464.80130827},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":114134187.33739984},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":122123580.45101783},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":131106793.93933904},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":139819287.25837028},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":149606637.36645621},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":133175165.1302017},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":115539897.45381448},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G85,SUMIFS('Financial Model'!208:208,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!208:208,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[]
[null,null,"Pre-tax IRR in RWF",null,null,"RWF 000's"]
[]
["Depreciation and Operating Income Taxes and After Tax Free Cash Flow"]
[null,null,null,"Depreciation - Phase 1",null,"RFW 000's",true,{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":1403448.8035288642},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":1684138.564234637},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":1684138.5642346374},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":1684138.5642346374},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":1684138.5642346374},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":1684138.5642346374},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":1684138.5642346374},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":1684138.5642346374},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":1684138.5642346374},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":1684138.5642346374},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":1684138.5642346374},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":1684138.5642346374},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":1684138.5642346374},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":1684138.5642346374},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":1684138.5642346374},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":1684138.5642346374},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":1684138.5642346374},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":1684138.5642346374},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":1684138.5642346374},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":1684138.5642346374},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":1684138.5642346374},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":1684138.5642346374},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":1684138.5642346374},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":1684138.5642346374},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":1684138.5642346374},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":842069.28211731871},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G90,SUMIFS('Financial Model'!220:220,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!220:220,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,null,"Depreciation - Phase 2",null,"RFW 000's",true,{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":3219988.815067674},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":3219988.815067674},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":3219988.815067674},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":3219988.815067674},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":3219988.815067674},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":3219988.815067674},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":3219988.815067674},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":3219988.815067674},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":3219988.815067674},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":3219988.815067674},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":3219988.815067674},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":3219988.815067674},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":3219988.815067674},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":3219988.815067674},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":3219988.815067674},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":3219988.815067674},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":3219988.815067674},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":3219988.815067674},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":3219988.815067674},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":3219988.815067674},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":3219988.815067674},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":3219988.815067674},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":3219988.815067674},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":3219988.815067674},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":3219988.815067674},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G91,SUMIFS('Financial Model'!228:228,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!228:228,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,null,"Total Depreciation",null,"RFW 000's",true,{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":1403448.8035288642},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":1684138.564234637},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":4904127.3793023117},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":4904127.3793023117},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":4904127.3793023117},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":4904127.3793023117},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":4904127.3793023117},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":4904127.3793023117},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":4904127.3793023117},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":4904127.3793023117},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":4904127.3793023117},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":4904127.3793023117},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":4904127.3793023117},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":4904127.3793023117},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":4904127.3793023117},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":4904127.3793023117},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":4904127.3793023117},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":4904127.3793023117},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":4904127.3793023117},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":4904127.3793023117},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":4904127.3793023117},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":4904127.3793023117},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":4904127.3793023117},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":4904127.3793023117},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":4904127.3793023117},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":4062058.0971849929},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":3219988.815067674},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G92,SUMIFS('Financial Model'!230:230,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!230:230,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[]
[null,null,null,"EBITDA",null,"RWF 000's",true,{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":6578400.1693425197},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":8339107.4371378403},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":33880486.951927364},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":36131960.78745392},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":38661198.042575702},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":41367481.905555993},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":44410407.113443442},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":47361630.033671059},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":50676944.136028036},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":54224330.225549981},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":58212984.446777284},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":62081435.675232202},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":66427136.172498435},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":71077035.704573333},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":76305347.743027717},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":81376098.178166002},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":87072425.050637633},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":93167494.804182261},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":100020745.36322324},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":106667464.80130827},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":114134187.33739984},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":122123580.45101783},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":131106793.93933904},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":139819287.25837028},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":149606637.36645621},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":133175165.1302017},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":115539897.45381448},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G94,SUMIFS('Financial Model'!240:240,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!240:240,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,null,"Less: Depreciation",null,"RWF 000's",true,{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":1567353.7986130766},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":1767821.7249413789},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":4743477.6253683865},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":4433156.659222791},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":4143137.0646941965},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":3872090.714667473},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":3618776.3688481064},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":3382033.9895776692},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":3160779.4295118405},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":2953999.4668334955},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":2760747.1652649497},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":2580137.5376307936},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":2411343.4931128914},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":2253592.0496382164},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":2106160.7940544076},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":1968374.573882624},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":1839602.4054977796},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":1719254.5845773644},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":1606779.9855863217},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":1501663.5379311419},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":1403423.8672253662},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":1311611.0908648279},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":1225804.7578175962},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":1145611.9231940154},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":1070665.3487794537},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":831714.69071814511},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":614014.76288624678},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G95,SUMIFS('Financial Model'!241:241,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!241:241,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,null,null,"EBIT","RWF 000's",true,{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":5011046.3707294427},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":6571285.7121964619},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":29137009.326558977},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":31698804.128231131},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":34518060.977881506},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":37495391.190888524},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":40791630.744595334},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":43979596.044093393},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":47516164.706516191},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":51270330.758716486},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":55452237.281512335},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":59501298.137601405},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":64015792.679385543},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":68823443.654935122},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":74199186.948973298},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":79407723.604283378},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":85232822.645139843},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":91448240.219604895},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":98413965.377636909},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":105165801.26337713},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":112730763.47017448},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":120811969.360153},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":129880989.18152145},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":138673675.33517629},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":148535972.01767677},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":132343450.43948355},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":114925882.69092822},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G96,SUMIFS('Financial Model'!242:242,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!242:242,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,null,null,"Income Tax","RWF 000's",true,{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":7127424.7059774287},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":7690549.6138074724},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":8317835.5922268499},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":8925194.7206402104},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":9602368.9019078314},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":10323516.548240267},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":11129878.042345995},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":11911158.540642507},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":12784923.396770976},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":13717236.032940734},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":14762094.806645539},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":15774870.189506568},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":16909614.520526171},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":18121795.404022951},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":19482148.377228215},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":20801051.300276443},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":22280395.80265151},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":19851517.565922532},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":17238882.403639235},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G97,SUMIFS('Financial Model'!243:243,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!243:243,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,null,"After Tax Cash Flow",null,"RWF 000's",true,{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":-13224283.915503386},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":-28879180.190362539},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":-49171294.698884875},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":-8599831.7201052345},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":33880486.951927364},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":36131960.78745392},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":38661198.042575702},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":41367481.905555993},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":44410407.113443442},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":47361630.033671059},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":43549519.430050604},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":46533780.611742511},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":49895148.854550436},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":53156240.95459199},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":56824767.270590603},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":60753519.156333059},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":65175469.700681716},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":69464939.637523502},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":74287501.653866649},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":79450258.771241531},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":85258650.556577697},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":90892594.611801699},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":97224572.81687367},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":104001785.04699488},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":111624645.56211081},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":119018235.95809385},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":127326241.56380469},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":113323647.56427917},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":98301015.05017525},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G98,SUMIFS('Financial Model'!245:245,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!245:245,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,null,"After Tax Project IRR"]
[]
[]
[null,"Funding Construction - RFW 000's"]
[null,null,"Development - Phase 1",null,null,"RWF 000's",true,{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":3173831.0630453443},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!357:357,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!357:357,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Construction - Phase 1",null,null,"RWF 000's",true,{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":10050452.852458041},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":28879180.190362539},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!358:358,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!358:358,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Development - Phase 2",null,null,"RWF 000's",true,{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":3303174.5411072397},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!359:359,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!359:359,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Construction - Phase 2",null,null,"RWF 000's",true,{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":52446520.327120155},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":16938939.15724308},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G106,SUMIFS('Financial Model'!360:360,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!360:360,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Risk Insurance",null,null,"RWF 000's",true,{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G107,SUMIFS('Financial Model'!361:361,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!361:361,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"IDC - Bridge Financing",null,null,"RWF 000's",true,{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":307115.1629},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":3706001.006633332},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":816666.66666666651},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G108,SUMIFS('Financial Model'!362:362,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!362:362,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"IDC - Phase 2 Financing",null,null,"RWF 000's",true,{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":5138665.4768990027},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":12348286.446996428},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G109,SUMIFS('Financial Model'!363:363,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!363:363,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Fees - Bridge Financing",null,null,"RWF 000's",true,{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":105000},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G110,SUMIFS('Financial Model'!364:364,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!364:364,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Fees - Phase 2 Financing",null,null,"RWF 000's",true,{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!368:368,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!368:368,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"DSRA - Bridge Financing",null,null,"RWF 000's",true,{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G112,SUMIFS('Financial Model'!369:369,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!369:369,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"DSRA - Phase 2 Financing",null,null,"RWF 000's",true,{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G113,SUMIFS('Financial Model'!370:370,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!370:370,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Re-financing of Bridge Loan",null,null,"RWF 000's",true,{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":34999999.999999993},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!371:371,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!371:371,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,null,"Total - RWF 000's",null,"RWF 000's",true,{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":13814439.701300219},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":32841999.726002034},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":96739443.678459719},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":29287225.604239509},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!372:372,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!372:372,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[]
[null,"Financing Sources"]
[null,null,"Bridge Financing - RWF 000's",null,null,"RWF 000's",true,{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":9336675.6600000001},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":25663324.339999996},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G118,SUMIFS('Financial Model'!390:390,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!390:390,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Interest Capitalized to Loan - Bridge",null,null,"RWF 000's",true,{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!391:391,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!391:391,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Phase 2 Financing",null,null,"RWF 000's",true,{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":86504468.26345624},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":15649073.170767333},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G120,SUMIFS('Financial Model'!392:392,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!392:392,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Interest Capitalized to Loan - Phase 2",null,null,"RWF 000's",true,{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":5138665.4768990027},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":12348286.446996428},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G121,SUMIFS('Financial Model'!393:393,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!393:393,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,null,"Subtotal",null,{"$f":"F121","v":"RWF 000's"},true,{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":4477764.0413002195},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":7178675.3860020386},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":5096309.9381044758},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":1289865.9864757461},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G122,SUMIFS('Financial Model'!394:394,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!394:394,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Contribution to Cash Balance",null,null,"RWF 000's",true,{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!395:395,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!395:395,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Withdrawl from Cash Balance",null,null,"RWF 000's",true,{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!396:396,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!396:396,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,null,"Sub-total",null,{"$f":"F124","v":"RWF 000's"},true,{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":4477764.0413002195},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":7178675.3860020386},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":5096309.9381044758},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":1289865.9864757461},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!397:397,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!397:397,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Equity Financing",null,null,{"$f":"F125","v":"RWF 000's"},true,{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":4477764.0413002195},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":7178675.3860020386},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":5096309.9381044758},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":1289865.9864757461},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!398:398,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!398:398,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,null,"Total Funding",null,{"$f":"F126","v":"RWF 000's"},true,{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":13814439.701300219},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":32841999.726002034},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":91600778.201560721},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":16938939.157243077},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!399:399,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!399:399,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[]
["Debt Schedule"]
[null,"Opening Balance",null,null,null,"RWF 000's",false,{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":8127675.6599999992},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":34999999.999999993},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!530:530,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!530:530,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Add: Draws",null,null,null,"RWF 000's",true,{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":9336675.6600000001},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":25663324.339999996},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!531:531,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!531:531,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Less: Repayments",null,null,null,"RWF 000's",true,{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":34999999.999999993},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!533:533,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!533:533,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Closing Balance",null,null,null,"RWF 000's",false,{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":9336675.6600000001},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":34999999.999999993},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!534:534,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!534:534,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Interest",null,null,null,"RWF 000's",true,{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":307115.1629},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":3706001.006633332},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":1224999.9999999998},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!535:535,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!535:535,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[]
["Default"]
[null,"Opening Balance",null,null,null,"RWF 000's",false,{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G137,SUMIFS('Financial Model'!539:539,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!539:539,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Add: Default",null,null,null,"RWF 000's",true,{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!540:540,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!540:540,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Less: Repayment of Default",null,null,null,"RWF 000's",true,{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!541:541,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!541:541,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Closing Balance",null,null,null,"RWF 000's",false,{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!542:542,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!542:542,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Interest Rate",null,null,null,"%",false,{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":1.1666666666666667E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":1.1666666666666667E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":1.1666666666666667E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":1.1666666666666667E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":7.0000000000000007E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":7.0000000000000007E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":7.0000000000000007E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":7.0000000000000007E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":7.0000000000000007E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":7.0000000000000007E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":7.0000000000000007E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":7.0000000000000007E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":7.0000000000000007E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":7.0000000000000007E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":7.0000000000000007E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":7.0000000000000007E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":7.0000000000000007E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":7.0000000000000007E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":7.0000000000000007E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":7.0000000000000007E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":7.0000000000000007E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":7.0000000000000007E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":7.0000000000000007E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":7.0000000000000007E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":7.0000000000000007E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":7.0000000000000007E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":7.0000000000000007E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":7.0000000000000007E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":7.0000000000000007E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":7.0000000000000007E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":7.0000000000000007E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":7.0000000000000007E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":7.0000000000000007E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":7.0000000000000007E-2},{"$f":"IF($G141,SUMIFS('Financial Model'!543:543,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!543:543,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":7.0000000000000007E-2}]
[null,"Interest Expense",null,null,null,"RWF 000's",true,{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!544:544,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!544:544,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[]
["Profit and Loss - RWF 000's"]
[null,"Revenues",null,null,null,"RWF 000's",true,{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":8732279.3144779205},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":11085045.417294802},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":45419141.752540842},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":48467956.762605965},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":51860713.735988379},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":55490963.697507568},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":59535229.786854938},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":63531604.337276414},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":67978816.640885755},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":72737333.805747747},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":78038541.659042612},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":83276973.474200621},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":89106361.617394656},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":95343806.930612281},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":102292609.03289181},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":109159124.554858},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":116800263.27369806},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":124976281.70285691},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":134084743.77280456},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":143085344.92160088},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":153101319.06611294},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":163818411.40074086},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":175757747.13926458},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":187555699.21270818},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":200684598.15759772},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":185507930.58126628},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":169210681.17333382},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G145,SUMIFS('Financial Model'!548:548,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!548:548,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Less: Operating Expenses",null,null,null,"RWF 000's",true,{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":2066556.3519906243},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":2635087.5259840135},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":11084463.383088071},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":11851316.407525979},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":12680908.556052798},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":13568572.154976495},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":14529470.375542946},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":15534658.260232586},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":16622084.338448869},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":17785630.242140293},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":19045171.795674898},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":20362768.064226419},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":21788161.828722268},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":23313333.156732824},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":24964335.199535184},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":26691435.13114341},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":28559835.590323448},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":30559024.081646089},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":32723150.971853275},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":34987026.671076603},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":37436118.53805197},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":40056646.835715607},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":42893375.728532895},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":45860854.962210789},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":49071114.809565544},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":50477686.1452519},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":51978676.907786012},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G146,SUMIFS('Financial Model'!549:549,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!549:549,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Less: RURA",null,null,null,"RWF 000's",true,{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":87322.793144779222},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":110850.45417294804},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":454191.41752540844},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":484679.56762605964},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":518607.13735988387},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":554909.6369750757},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":595352.29786854936},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":635316.04337276414},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":679788.16640885756},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":727373.33805747749},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":780385.41659042612},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":832769.73474200629},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":891063.61617394653},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":953438.06930612284},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":1022926.0903289182},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":1091591.2455485798},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":1168002.6327369804},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":1249762.8170285691},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":1340847.4377280455},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":1430853.4492160089},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":1531013.1906611295},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":1638184.1140074085},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":1757577.471392646},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":1875556.9921270818},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":2006845.9815759775},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":1855079.3058126629},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":1692106.8117333383},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G147,SUMIFS('Financial Model'!550:550,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!550:550,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"EBITDA",null,null,"RWF 000's",true,{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":6578400.1693425197},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":8339107.4371378403},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":33880486.951927364},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":36131960.78745392},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":38661198.042575702},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":41367481.905555993},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":44410407.113443449},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":47361630.033671066},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":50676944.136028036},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":54224330.225549981},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":58212984.446777284},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":62081435.675232202},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":66427136.172498435},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":71077035.704573333},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":76305347.743027717},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":81376098.178166002},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":87072425.050637633},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":93167494.804182246},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":100020745.36322324},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":106667464.80130824},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":114134187.33739984},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":122123580.45101783},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":131106793.93933903},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":139819287.25837028},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":149606637.36645621},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":133175165.1302017},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":115539897.45381448},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G148,SUMIFS('Financial Model'!551:551,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!551:551,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Less: Depreciation on Base Plant",null,null,null,"RWF 000's",true,{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":1403448.8035288642},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":1684138.564234637},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":4904127.3793023117},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":4904127.3793023117},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":4904127.3793023117},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":4904127.3793023117},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":4904127.3793023117},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":4904127.3793023117},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":4904127.3793023117},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":4904127.3793023117},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":4904127.3793023117},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":4904127.3793023117},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":4904127.3793023117},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":4904127.3793023117},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":4904127.3793023117},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":4904127.3793023117},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":4904127.3793023117},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":4904127.3793023117},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":4904127.3793023117},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":4904127.3793023117},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":4904127.3793023117},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":4904127.3793023117},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":4904127.3793023117},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":4904127.3793023117},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":4904127.3793023117},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":4062058.0971849929},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":3219988.815067674},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G149,SUMIFS('Financial Model'!552:552,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!552:552,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Less: Depreciation on IDC and Fees",null,null,null,"RWF 000's",true,{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!553:553,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!553:553,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"EBIT ",null,null,"RWF 000's",true,{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":5174951.3658136548},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":6654968.8729032036},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":28976359.572625052},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":31227833.408151612},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":33757070.663273387},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":36463354.526253685},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":39506279.734141134},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":42457502.654368751},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":45772816.756725721},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":49320202.846247673},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":53308857.067474976},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":57177308.295929886},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":61523008.793196127},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":66172908.325271018},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":71401220.363725394},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":76471970.798863679},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":82168297.671335325},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":88263367.424879938},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":95116617.983920932},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":101763337.42200595},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":109230059.95809755},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":117219453.0717155},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":126202666.56003672},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":134915159.87906799},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":144702509.98715389},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":129113107.03301671},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":112319908.6387468},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G151,SUMIFS('Financial Model'!554:554,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!554:554,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Less: Total Interst Expense",null,null,null,"RWF 000's",true,{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":13821162.657719661},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":14371947.975653216},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":14879370.949422652},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":15324292.279135376},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":15683067.078407524},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":15926607.119029859},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":16019255.083605751},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":15917433.614381939},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":15568024.613274785},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":14906425.472007763},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":13854218.408581708},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":12316376.517475417},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":10177915.099744059},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":7299878.8393952465},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":3514533.8523467933},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!555:555,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!555:555,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Less: Financing Fees",null,null,null,"RWF 000's",true,{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":14583.33333333333},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!556:556,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!556:556,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Less: VAT on Financing Fees",null,null,null,"RWF 000's",true,{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":2624.9999999999995},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!557:557,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!557:557,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"EBT",null,null,"RWF 000's",true,{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":5157743.0324803209},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":6654968.8729032036},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":15155196.914905392},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":16855885.432498395},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":18877699.713850737},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":21139062.247118309},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":23823212.655733608},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":26530895.535338894},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":29753561.67311997},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":33402769.231865734},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":37740832.454200193},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":42270882.823922127},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":47668790.384614415},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":53856531.807795599},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":61223305.263981342},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":69172091.959468439},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":78653763.818988532},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":88263367.424879938},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":95116617.983920932},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":101763337.42200595},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":109230059.95809755},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":117219453.0717155},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":126202666.56003672},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":134915159.87906799},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":144702509.98715389},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":129113107.03301671},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":112319908.6387468},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G155,SUMIFS('Financial Model'!558:558,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!558:558,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Tax Rate",null,null,null,"%",true,{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0.3},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0.3},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0.3},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0.3},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0.3},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0.3},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0.3},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0.3},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0.3},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0.3},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0.3},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0.3},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0.3},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0.3},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0.3},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0.3},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0.3},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0.3},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0.3},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0.3},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0.3},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0.3},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0.3},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0.3},{"$f":"IF($G156,SUMIFS('Financial Model'!559:559,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!559:559,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0.3}]
[null,"Less: Taxes",null,null,null,"RWF 000's",true,{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":4463034.2509679953},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":5010415.3847798593},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":5661124.8681300282},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":6340632.4235883188},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":7150318.5576921627},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":8078479.7711693393},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":9183495.7895972002},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":10375813.793920267},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":11798064.572848279},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":13239505.11373199},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":14267492.697588138},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":15264500.61330089},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":16384508.993714631},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":17582917.960757326},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":18930399.984005507},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":20237273.981860198},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":21705376.498073082},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":19366966.054952506},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":16847986.295812018},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G157,SUMIFS('Financial Model'!560:560,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!560:560,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Earnings",null,null,"RWF 000's",true,{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":5157743.0324803209},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":6654968.8729032036},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":15155196.914905392},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":16855885.432498395},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":18877699.713850737},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":21139062.247118309},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":23823212.655733608},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":26530895.535338894},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":25290527.422151975},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":28392353.847085875},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":32079707.586070161},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":35930250.400333807},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":40518471.826922253},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":45778052.036626264},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":52039809.474384136},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":58796278.165548176},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":66855699.246140257},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":75023862.311147958},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":80849125.286332786},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":86498836.808705062},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":92845550.964382917},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":99636535.110958189},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":107272266.57603121},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":114677885.89720778},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":122997133.48908082},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":109746140.97806421},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":95471922.342934787},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G158,SUMIFS('Financial Model'!561:561,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!561:561,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[]
[null,"Total Financial Expenses",null,null,null,"RWF 000's",null,{"$f":"SUM(H152:H154)","v":0},{"$f":"SUM(I152:I154)","v":0},{"$f":"SUM(J152:J154)","v":17208.333333333328},{"$f":"SUM(K152:K154)","v":0},13821162.657719661,14371947.975653216,14879370.949422652,15324292.279135376,15683067.078407524,15926607.119029859,16019255.083605751,15917433.614381939,15568024.613274785,14906425.472007763,13854218.408581708,12316376.517475417,10177915.099744059,7299878.8393952465,3514533.8523467933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cash Flow Waterfall - RWF"]
[null,"EBITDA",null,null,null,"RWF 000's",true,{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":6578400.1693425197},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":8339107.4371378403},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":33880486.951927364},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":36131960.78745392},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":38661198.042575702},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":41367481.905555993},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":44410407.113443449},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":47361630.033671066},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":50676944.136028036},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":54224330.225549981},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":58212984.446777284},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":62081435.675232202},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":66427136.172498435},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":71077035.704573333},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":76305347.743027717},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":81376098.178166002},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":87072425.050637633},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":93167494.804182246},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":100020745.36322324},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":106667464.80130824},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":114134187.33739984},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":122123580.45101783},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":131106793.93933903},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":139819287.25837028},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":149606637.36645621},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":133175165.1302017},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":115539897.45381448},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!568:568,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!568:568,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Less: Taxes",null,null,null,"RWF 000's",true,{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":4463034.2509679953},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":5010415.3847798593},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":5661124.8681300282},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":6340632.4235883188},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":7150318.5576921627},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":8078479.7711693393},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":9183495.7895972002},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":10375813.793920267},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":11798064.572848279},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":13239505.11373199},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":14267492.697588138},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":15264500.61330089},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":16384508.993714631},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":17582917.960757326},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":18930399.984005507},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":20237273.981860198},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":21705376.498073082},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":19366966.054952506},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":16847986.295812018},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G164,SUMIFS('Financial Model'!569:569,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!569:569,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Plus: Interest Income",null,null,null,"RWF 000's",true,{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!570:570,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!570:570,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"CFADS",null,null,"RWF 000's",true,{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":6578400.1693425197},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":8339107.4371378403},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":33880486.951927364},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":36131960.78745392},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":38661198.042575702},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":41367481.905555993},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":44410407.113443449},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":47361630.033671066},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":46213909.885060035},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":49213914.840770125},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":52551859.578647256},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":55740803.251643881},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":59276817.614806272},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":62998555.933403984},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":67121851.953430504},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":71000284.384245723},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":75274360.477789342},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":79927989.690450251},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":85753252.665635094},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":91402964.188007355},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":97749678.34368521},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":104540662.49026048},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":112176393.95533352},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":119582013.2765101},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":127901260.86838314},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":113808199.0752492},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":98691911.158002466},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G166,SUMIFS('Financial Model'!571:571,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!571:571,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Less: Scheduled Repayment - Option to Extend",null,null,null,"RWF 000's",true,{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!572:572,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!572:572,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Less: Scheduled Repayment - Re-financed",null,null,null,"RWF 000's",true,{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":3291758.2770980392},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":3938877.4246017262},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":4713212.2288501356},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":5639771.7216165056},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":6748481.4023969881},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":8075149.7554309694},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":9662624.7720673345},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":11562177.831188265},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":13835159.63348533},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":16554981.672025561},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":19809487.235533949},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":23703788.521728337},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":28363661.492203951},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":33939608.11398913},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":40611717.187774375},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G168,SUMIFS('Financial Model'!573:573,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!573:573,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Less: Interest Expense",null,null,null,"RWF 000's",true,{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":13821162.657719661},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":14371947.975653216},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":14879370.949422652},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":15324292.279135376},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":15683067.078407524},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":15926607.119029859},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":16019255.083605751},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":15917433.614381939},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":15568024.613274785},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":14906425.472007763},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":13854218.408581708},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":12316376.517475417},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":10177915.099744059},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":7299878.8393952465},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":3514533.8523467933},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!574:574,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!574:574,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Cash Flow Before Sweep",null,null,"RWF 000's",true,{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":6561191.8360091858},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":8339107.4371378403},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":16767566.017109664},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":17821135.387198985},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":19068614.864302915},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":20403417.904804111},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":21978858.632638931},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":23359873.159210235},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":20532030.029386949},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":21734303.395199921},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":23148675.331887141},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":24279396.107610557},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":25613111.970690615},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":26978390.894200236},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":28580275.361482494},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":29760797.430861354},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":31148109.437668182},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":79927989.690450251},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":85753252.665635094},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":91402964.188007355},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":97749678.34368521},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":104540662.49026048},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":112176393.95533352},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":119582013.2765101},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":127901260.86838314},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":113808199.0752492},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":98691911.158002466},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G170,SUMIFS('Financial Model'!580:580,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!580:580,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Less: Cash Flow Sweep",null,null,null,"RWF 000's",true,{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":608413.93988922599},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!581:581,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!581:581,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Net Cash Flow",null,null,"RWF 000's",true,{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":5952777.8961199606},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":8339107.4371378403},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":16767566.017109664},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":17821135.387198985},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":19068614.864302915},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":20403417.904804111},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":21978858.632638931},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":23359873.159210235},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":20532030.029386949},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":21734303.395199921},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":23148675.331887141},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":24279396.107610557},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":25613111.970690615},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":26978390.894200236},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":28580275.361482494},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":29760797.430861354},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":31148109.437668182},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":79927989.690450251},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":85753252.665635094},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":91402964.188007355},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":97749678.34368521},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":104540662.49026048},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":112176393.95533352},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":119582013.2765101},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":127901260.86838314},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":113808199.0752492},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":98691911.158002466},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!582:582,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!582:582,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Add: Debt Default",null,null,null,"RWF 000's",true,{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!583:583,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!583:583,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Less: Repayment of Default",null,null,null,"RWF 000's",true,{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!584:584,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!584:584,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Net Cash Flow to Equity",null,null,"RWF 000's",true,{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":5952777.8961199606},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":8339107.4371378403},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":16767566.017109664},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":17821135.387198985},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":19068614.864302915},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":20403417.904804111},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":21978858.632638931},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":23359873.159210235},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":20532030.029386949},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":21734303.395199921},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":23148675.331887141},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":24279396.107610557},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":25613111.970690615},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":26978390.894200236},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":28580275.361482494},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":29760797.430861354},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":31148109.437668182},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":79927989.690450251},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":85753252.665635094},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":91402964.188007355},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":97749678.34368521},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":104540662.49026048},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":112176393.95533352},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":119582013.2765101},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":127901260.86838314},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":113808199.0752492},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":98691911.158002466},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G175,SUMIFS('Financial Model'!585:585,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!585:585,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,"Less: Cash Trapped",null,null,null,"RWF 000's",true,{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G176,SUMIFS('Financial Model'!586:586,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!586:586,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[null,null,"Dividends",null,null,"RWF 000's",true,{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!H$2))","v":0},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!I$2))","v":0},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!J$2))","v":5952777.8961199606},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!K$2))","v":8339107.4371378403},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!L$2))","v":16767566.017109664},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!M$2))","v":17821135.387198985},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!N$2))","v":19068614.864302915},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!O$2))","v":20403417.904804111},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!P$2))","v":21978858.632638931},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Q$2))","v":23359873.159210235},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!R$2))","v":20532030.029386949},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!S$2))","v":21734303.395199921},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!T$2))","v":23148675.331887141},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!U$2))","v":24279396.107610557},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!V$2))","v":25613111.970690615},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!W$2))","v":26978390.894200236},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!X$2))","v":28580275.361482494},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Y$2))","v":29760797.430861354},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!Z$2))","v":31148109.437668182},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AA$2))","v":79927989.690450251},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AB$2))","v":85753252.665635094},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AC$2))","v":91402964.188007355},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AD$2))","v":97749678.34368521},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AE$2))","v":104540662.49026048},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AF$2))","v":112176393.95533352},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AG$2))","v":119582013.2765101},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AH$2))","v":127901260.86838314},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AI$2))","v":113808199.0752492},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AJ$2))","v":98691911.158002466},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AK$2))","v":0},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AL$2))","v":0},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AM$2))","v":0},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AN$2))","v":0},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AO$2))","v":0},{"$f":"IF($G177,SUMIFS('Financial Model'!587:587,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2),SUMIFS('Financial Model'!587:587,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - RFW'!AP$2))","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"IF(H163,H2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},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,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Cash Flow",null,null,null,null,{"$f":"H166","v":0},{"$f":"I166","v":0},6578400.1693425197,8339107.4371378403,33880486.951927364,36131960.78745392,38661198.042575702,41367481.905555993,44410407.113443449,47361630.033671066,46213909.885060035,49213914.840770125,52551859.578647256,55740803.251643881,59276817.614806272,62998555.933403984,67121851.953430504,71000284.384245723,75274360.477789342,79927989.690450251,85753252.665635094,91402964.188007355,97749678.34368521,104540662.49026048,112176393.95533352,119582013.2765101,127901260.86838314,113808199.0752492,98691911.158002466,0,0,0,0,0,0]
[null,null,"Debt Service",null,null,null,null,{"$f":"H167+H168+H169","v":0},{"$f":"I167+I168+I169","v":0},0,0,17112920.934817702,18310825.400254942,19592583.178272787,20964064.000751883,22431548.48080451,24001756.874460828,25681879.855673086,27479611.445570204,29403184.246760115,31461407.144033324,33663705.644115657,36020165.039203756,38541576.59194801,41239486.953384377,44126251.040121168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DSCR",null,null,{"$f":"MIN(H182:AP182)","v":1.7058861494793021},null,{"$f":"IF(H181,H180/H181)","v":false},{"$f":"IF(I181,I180/I181)","v":false},false,false,1.9798190549104107,1.9732568028828921,1.9732568028828925,1.9732568028828921,1.9798190549104109,1.9732568028828927,1.7994753555725966,1.7909246984168532,1.7872846402490523,1.771719967783296,1.7608524219367314,1.7489802133010048,1.7415440126923454,1.7216578000716127,1.7058861494793021,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Equity Cash Flow",null,null,null,null,{"$f":"-H122+H177","v":-4477764.0413002195},-7178675.3860020386,856467.95801548474,7049241.4506620942,16767566.017109664,17821135.387198985,19068614.864302915,20403417.904804111,21978858.632638931,23359873.159210235,20532030.029386949,21734303.395199921,23148675.331887141,24279396.107610557,25613111.970690615,26978390.894200236,28580275.361482494,29760797.430861354,31148109.437668182,79927989.690450251,85753252.665635094,91402964.188007355,97749678.34368521,104540662.49026048,112176393.95533352,119582013.2765101,127901260.86838314,113808199.0752492,98691911.158002466,0,0,0,0,0,0]
[null,null,"Equity IRR",null,null,{"$f":"IFERROR(IRR(H184:AP184),NA())","v":0.62443218281484825}]
[]
[null,null,"Interest Rate",null,null,{"$f":"'Financing Assumptions'!I30+'Financing Assumptions'!I31","v":0.14000000000000001},null,1,1,{"$f":"I187*(1+$F$187)","v":1.1400000000000001},{"$f":"J187*(1+$F$187)","v":1.2996000000000003},1.4815440000000004,1.6889601600000006,1.9254145824000009,2.194972623936001,2.5022687912870416,2.8525864220672279,3.2519485211566401,3.7072213141185704,4.2262322980951703,4.8179048198284944,5.4924114946044842,6.2613491038491125,7.1379379783879893,8.1372492953623095,9.2764641967130341,10.575169184252861,12.055692870048263,13.743489871855022,15.667578453914727,17.861039437462789,20.361584958707581,23.212206852926645,26.461915812336379,30.166584026063475,34.389905789712365,39.204492600272104,44.693121564310204,50.950158583313637,58.08318078497755,66.214826094874411,75.48490174815683]
[null,null,"PV of CFADS",null,null,{"$f":"SUMPRODUCT(H180:AP180/H187:AP187)","v":283864034.0466128}]
[null,null,"Total Debt",null,null,{"$f":"SUM(118:118)+SUM(119:119)","v":35000000}]
[null,null,"PLCR",null,null,{"$f":"F188/F189","v":8.110400972760365}]
[]
[null,null,"Debt Service Period",null,null,null,null,{"$f":"H181>0","v":false},{"$f":"I181>0","v":false},false,false,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]
[null,null,"CFADS over Debt Service Period",null,null,null,null,{"$f":"H192*H180","v":0},{"$f":"I192*I180","v":0},0,0,33880486.951927364,36131960.78745392,38661198.042575702,41367481.905555993,44410407.113443449,47361630.033671066,46213909.885060035,49213914.840770125,52551859.578647256,55740803.251643881,59276817.614806272,62998555.933403984,67121851.953430504,71000284.384245723,75274360.477789342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"PV of CFADS over Debt Service Period",null,null,{"$f":"SUMPRODUCT(H193:AP193/H187:AP187)","v":216126283.12866002}]
[null,null,"Total Debt",null,null,{"$f":"F189","v":35000000}]
[null,null,"LLCR",null,null,{"$f":"F195/F196","v":6.1750366608188578}]

{"sheet":"Annual Model - USD","index":14,"n_rows":195,"n_cols":42,"rows_kept":195,"cut":false,"hidden":false,"merged":[]}
[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]
[null,"Year",null,null,null,null,null,{"$f":"YEAR('Financial Model'!G7)","v":2016},{"$f":"H2+1","v":2017},{"$f":"I2+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
["Capacity, Generation and Gas Usage"]
[null,"Phase 1 Gross Capacity",null,null,null,"MW",false,{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":18.765000000000001},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G5,SUMIFS('Financial Model'!15:15,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!15:15,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,"Phase 2 Gross Capacity",null,null,null,"MW",false,{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":48.789000000000001},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G6,SUMIFS('Financial Model'!16:16,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!16:16,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Total Capacity",null,null,"MW",false,{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":18.765000000000001},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":18.765000000000001},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":67.554000000000002},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":48.789000000000001},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":48.789000000000001},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G7,SUMIFS('Financial Model'!17:17,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!17:17,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[]
[null,"Phase 1 Electricity Use at Site",null,null,null,"%",false,{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":4.2},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G9,SUMIFS('Financial Model'!69:69,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!69:69,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,"Phase 2 Electricity Use at Site",null,null,null,"%",false,{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":8.5},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G10,SUMIFS('Financial Model'!70:70,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!70:70,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Total Electricity Use at Site",null,null,null,false,{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":4.2},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":4.2},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":12.7},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":8.5},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":8.5},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G11,SUMIFS('Financial Model'!71:71,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!71:71,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[]
[null,"Phase 1 Net Capacity",null,null,null,"MW",false,{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":14.565000000000001},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G13,SUMIFS('Financial Model'!73:73,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!73:73,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,"Phase 2 Net Capacity",null,null,null,"MW",false,{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":40.289000000000001},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G14,SUMIFS('Financial Model'!74:74,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!74:74,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Total Net Capacity",null,null,"MW",false,{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":14.565000000000001},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":14.565000000000001},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":54.853999999999999},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":40.289000000000001},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":40.289000000000001},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G15,SUMIFS('Financial Model'!75:75,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!75:75,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[]
[null,"Electricity Availability",null,null,null,"%",false,{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":5.0000000000000044E-2},{"$f":"IF($G17,SUMIFS('Financial Model'!62:62,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!62:62,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":5.0000000000000044E-2}]
[]
[null,"Days in Period",null,null,null,"Days",true,{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":153},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":366},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":366},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":366},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":366},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":366},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":366},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":366},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":366},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":365},{"$f":"IF($G19,SUMIFS('Financial Model'!19:19,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!19:19,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":365}]
[null,"Hours in Period",null,null,null,"Hours",true,{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":3672},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":8784},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":8784},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":8784},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":8784},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":8784},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":8784},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":8784},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":8784},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":8760},{"$f":"IF($G20,SUMIFS('Financial Model'!20:20,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!20:20,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":8760}]
[]
[null,"Heat Rate",null,null,null,"kJ/kWh",false,{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":8300},{"$f":"IF($G22,SUMIFS('Financial Model'!26:26,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!26:26,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":8300}]
[]
[null,"Required kJ - Phase 1",null,null,null,"MJ",true,{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":1143824328},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":1364365620},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":1368103608},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":1364365620},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":1364365620},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":1364365620},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":1368103608},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":1364365620},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":1364365620},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":1364365620},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":1368103608},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":1364365620},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":1364365620},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":1364365620},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":1368103608},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":1364365620},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":1364365620},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":1364365620},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":1368103608},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":1364365620},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":1364365620},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":1364365620},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":1368103608},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":1364365620},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":1364365620},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":676575828},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G24,SUMIFS('Financial Model'!28:28,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!28:28,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,"Required kJ - Phase 2",null,null,null,"MJ",true,{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":3557069380.8000002},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":3547350612},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":3547350612},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":3547350612},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":3557069380.8000002},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":3547350612},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":3547350612},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":3547350612},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":3557069380.8000002},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":3547350612},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":3547350612},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":3547350612},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":3557069380.8000002},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":3547350612},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":3547350612},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":3547350612},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":3557069380.8000002},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":3547350612},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":3547350612},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":3547350612},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":3557069380.8000002},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":3547350612},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":3547350612},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":3547350612},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":3557069380.8000002},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G25,SUMIFS('Financial Model'!29:29,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!29:29,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Required kJ - Total",null,null,"MJ",true,{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":1143824328},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":1364365620},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":4925172988.8000002},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":4911716232},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":4911716232},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":4911716232},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":4925172988.8000002},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":4911716232},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":4911716232},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":4911716232},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":4925172988.8000002},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":4911716232},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":4911716232},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":4911716232},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":4925172988.8000002},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":4911716232},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":4911716232},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":4911716232},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":4925172988.8000002},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":4911716232},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":4911716232},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":4911716232},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":4925172988.8000002},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":4911716232},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":4911716232},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":4223926440},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":3557069380.8000002},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G26,SUMIFS('Financial Model'!30:30,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!30:30,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[]
[null,"Heat Content of Methane",null,null,null,"Mj/m3",false,{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":26},{"$f":"IF($G28,SUMIFS('Financial Model'!32:32,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!32:32,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":26}]
[]
[null,"Required Gas Input to Plant - Phase 1",null,null,null,"m3",true,{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":43993243.384615399},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":52475600.769230783},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":52619369.538461536},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":52475600.769230768},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":52475600.769230768},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":52475600.769230768},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":52619369.538461536},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":52475600.769230768},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":52475600.769230768},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":52475600.769230768},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":52619369.538461536},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":52475600.769230768},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":52475600.769230768},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":52475600.769230768},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":52619369.538461536},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":52475600.769230768},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":52475600.769230768},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":52475600.769230768},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":52619369.538461536},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":52475600.769230768},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":52475600.769230768},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":52475600.769230768},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":52619369.538461536},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":52475600.769230768},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":52475600.769230768},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":26022147.230769232},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G30,SUMIFS('Financial Model'!34:34,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!34:34,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,"Required Gas Input to Plant - Phase 2",null,null,null,"m3",true,{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":136810360.80000001},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":136436562},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":136436562},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":136436562},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":136810360.80000001},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":136436562},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":136436562},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":136436562},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":136810360.80000001},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":136436562},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":136436562},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":136436562},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":136810360.80000001},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":136436562},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":136436562},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":136436562},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":136810360.80000001},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":136436562},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":136436562},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":136436562},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":136810360.80000001},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":136436562},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":136436562},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":136436562},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":136810360.80000001},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G31,SUMIFS('Financial Model'!35:35,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!35:35,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Required Gas Input to Plant - Total",null,null,"m3",true,{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":43993243.384615399},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":52475600.769230783},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":189429730.33846155},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":188912162.76923078},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":188912162.76923078},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":188912162.76923078},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":189429730.33846155},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":188912162.76923078},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":188912162.76923078},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":188912162.76923078},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":189429730.33846155},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":188912162.76923078},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":188912162.76923078},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":188912162.76923078},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":189429730.33846155},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":188912162.76923078},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":188912162.76923078},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":188912162.76923078},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":189429730.33846155},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":188912162.76923078},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":188912162.76923078},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":188912162.76923078},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":189429730.33846155},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":188912162.76923078},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":188912162.76923078},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":162458709.23076922},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":136810360.80000001},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G32,SUMIFS('Financial Model'!36:36,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!36:36,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[]
[null,"Number of Barges - Phase 1",null,null,null,"#",false,{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":1},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":1},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":1},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":1},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":1},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":1},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":1},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":1},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":1},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":1},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":1},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":1},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":1},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":1},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":1},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":1},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":1},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":1},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":1},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":1},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":1},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":1},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":1},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":1},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":1},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G34,SUMIFS('Financial Model'!38:38,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!38:38,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,"Number of Barges - Phase 2",null,null,null,"#",false,{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":3},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":3},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":3},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":3},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":3},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":3},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":3},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":3},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":3},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":3},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":3},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":3},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":3},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":3},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":3},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":3},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":3},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":3},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":3},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":3},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":3},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":3},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":3},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":3},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":3},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G35,SUMIFS('Financial Model'!39:39,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!39:39,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Total Barges",null,null,"#",false,{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":1},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":1},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":4},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":4},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":4},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":4},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":4},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":4},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":4},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":4},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":4},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":4},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":4},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":4},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":4},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":4},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":4},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":4},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":4},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":4},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":4},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":4},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":4},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":4},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":4},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":3},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":3},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G36,SUMIFS('Financial Model'!40:40,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!40:40,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[]
[null,"Capacity per Barge",null,null,null,"m3/hour"]
[null,null,"Capacity of Barges per period - Phase 1",null,null,"m3/hour",false,{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":4456831.846153846},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":4456831.846153846},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":26453453.53846154},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":26453453.53846154},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":26453453.53846154},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":26453453.53846154},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":26453453.53846154},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":26453453.53846154},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":26453453.53846154},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":26453453.53846154},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":26453453.53846154},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":26453453.53846154},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":26453453.53846154},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":26453453.53846154},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":26453453.53846154},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":26453453.53846154},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":26453453.53846154},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":26453453.53846154},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":26453453.53846154},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":26453453.53846154},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":26453453.53846154},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":26453453.53846154},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":26453453.53846154},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":26453453.53846154},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":26453453.53846154},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G39,SUMIFS('Financial Model'!43:43,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!43:43,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Capacity of Barges per period - Phase 2",null,null,"m3/hour",false,{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":22926326.400000002},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":22926326.400000002},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":22926326.400000002},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":22926326.400000002},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":22926326.400000002},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":22926326.400000002},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":22926326.400000002},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":22926326.400000002},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":22926326.400000002},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":22926326.400000002},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":22926326.400000002},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":22926326.400000002},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":22926326.400000002},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":22926326.400000002},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":22926326.400000002},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":22926326.400000002},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":22926326.400000002},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":22926326.400000002},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":22926326.400000002},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":22926326.400000002},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":22926326.400000002},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":22926326.400000002},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":22926326.400000002},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":22926326.400000002},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":22926326.400000002},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G40,SUMIFS('Financial Model'!44:44,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!44:44,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,null,"Total Capacity of Barges",null,null,false,{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":4456831.846153846},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":4456831.846153846},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":23808108.184615385},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":23808108.184615385},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":23808108.184615385},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":23808108.184615385},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":23808108.184615385},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":23808108.184615385},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":23808108.184615385},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":23808108.184615385},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":23808108.184615385},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":23808108.184615385},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":23808108.184615385},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":23808108.184615385},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":23808108.184615385},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":23808108.184615385},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":23808108.184615385},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":23808108.184615385},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":23808108.184615385},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":23808108.184615385},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":23808108.184615385},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":23808108.184615385},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":23808108.184615385},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":23808108.184615385},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":23808108.184615385},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":22926326.400000002},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":22926326.400000002},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G41,SUMIFS('Financial Model'!45:45,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!45:45,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[]
[null,null,"Electricity Production After Gas Unavailabiltiy - 1",null,null,null,true,{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":99477.784799999994},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":118658.14200000002},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":118983.2328},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":118658.14200000001},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":118658.14200000001},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":118658.14200000001},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":118983.2328},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":118658.14200000001},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":118658.14200000001},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":118658.14200000001},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":118983.2328},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":118658.14200000001},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":118658.14200000001},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":118658.14200000001},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":118983.2328},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":118658.14200000001},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":118658.14200000001},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":118658.14200000001},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":118983.2328},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":118658.14200000001},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":118658.14200000001},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":118658.14200000001},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":118983.2328},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":118658.14200000001},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":118658.14200000001},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":58841.434800000003},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G43,SUMIFS('Financial Model'!78:78,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!78:78,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Electricity Production After Gas Unavailabiltiy - 2",null,null,null,true,{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":329125.67567999999},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":328226.4252},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":328226.4252},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":328226.4252},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":329125.67567999999},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":328226.4252},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":328226.4252},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":328226.4252},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":329125.67567999999},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":328226.4252},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":328226.4252},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":328226.4252},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":329125.67567999999},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":328226.4252},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":328226.4252},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":328226.4252},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":329125.67567999999},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":328226.4252},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":328226.4252},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":328226.4252},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":329125.67567999999},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":328226.4252},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":328226.4252},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":328226.4252},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":329125.67567999999},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G44,SUMIFS('Financial Model'!79:79,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!79:79,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,null,"Electricity Production After Gas Unavailabiltiy ",null,null,true,{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":99477.784799999994},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":118658.14200000002},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":448108.90847999998},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":446884.56720000005},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":446884.56720000005},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":446884.56720000005},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":448108.90847999998},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":446884.56720000005},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":446884.56720000005},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":446884.56720000005},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":448108.90847999998},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":446884.56720000005},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":446884.56720000005},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":446884.56720000005},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":448108.90847999998},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":446884.56720000005},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":446884.56720000005},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":446884.56720000005},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":448108.90847999998},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":446884.56720000005},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":446884.56720000005},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":446884.56720000005},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":448108.90847999998},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":446884.56720000005},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":446884.56720000005},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":387067.86},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":329125.67567999999},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G45,SUMIFS('Financial Model'!80:80,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!80:80,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[]
["General Macro Economic Indicies"]
[null,null,"USD Annual Inflation Rate",null,null,"% p.a.",false,{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G48,SUMIFS('Financial Model'!83:83,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!83:83,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"RWF Annual Inflation Rate",null,null,"% p.a.",false,{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":7.0000000000000007E-2},{"$f":"IF($G49,SUMIFS('Financial Model'!84:84,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!84:84,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":7.0000000000000007E-2}]
[]
[null,null,"USD Period Inflation Rate",null,null,"% p.p.",true,{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G51,SUMIFS('Financial Model'!86:86,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!86:86,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"RWF Period Inflation Rate",null,null,"% p.p.",true,{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":2.8270726937026369E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":6.7849744648863286E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":6.7849744648863286E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":6.7849744648863286E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":6.8816086557720091E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":6.8816086557720091E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":6.8816086557720091E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":6.8816086557720091E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":6.8816086557720091E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":6.8816086557720091E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":6.8816086557720091E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":6.8816086557720091E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":6.8816086557720091E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":6.8816086557720091E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":6.8816086557720091E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":6.8816086557720091E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":6.8816086557720091E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":6.8816086557720091E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":6.8816086557720091E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":6.8816086557720091E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":6.8816086557720091E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":6.8816086557720091E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":6.8816086557720091E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":6.8816086557720091E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":6.8816086557720091E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":6.8816086557720091E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":6.8816086557720091E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":6.8816086557720091E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":6.8816086557720091E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":6.8816086557720091E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":6.8816086557720091E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":6.8816086557720091E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":6.8816086557720091E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":6.8816086557720091E-2},{"$f":"IF($G52,SUMIFS('Financial Model'!87:87,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!87:87,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":6.8816086557720091E-2}]
[]
[null,null,"USD Inflation Index",null,null,"Index",false,{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":1},{"$f":"IF($G54,SUMIFS('Financial Model'!89:89,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!89:89,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":1}]
[null,null,"RWF Inflation Index",null,null,"Index",false,{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":1.0285922332477215},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":1.1005936895750619},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":1.1776352478453163},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":1.2600697151944877},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":1.3482745952581019},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":1.4426538169261691},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":1.5436395841110011},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":1.651694354998771},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":1.767312959848685},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":1.8910248670380929},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":2.0233966077307595},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":2.1650343702719126},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":2.3165867761909462},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":2.4787478505243126},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":2.6522602000610145},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":2.8379184140652853},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":3.0365727030498553},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":3.2491327922633451},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":3.4765720877217792},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":3.7199321338623039},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":3.9803273832326651},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":4.2589503000589515},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":4.5570768210630783},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":4.8760721985374937},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":5.2173972524351182},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":5.5826150601055762},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":5.9733981143129666},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":6.3915359823148741},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":6.8389435010769155},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":7.3176695461522998},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":7.8299064143829611},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":8.3779998633897694},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":8.9644598538270532},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":9.5919720435949465},{"$f":"IF($G55,SUMIFS('Financial Model'!90:90,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!90:90,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":10.263410086646592}]
[]
[null,null,"PPP Inflation Factor",null,null,"Index",false,{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":1.0285922332477215},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":1.1005936895750619},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":1.1776352478453163},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":1.2600697151944877},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":1.3482745952581019},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":1.4426538169261691},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":1.5436395841110011},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":1.651694354998771},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":1.767312959848685},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":1.8910248670380929},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":2.0233966077307595},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":2.1650343702719126},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":2.3165867761909462},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":2.4787478505243126},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":2.6522602000610145},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":2.8379184140652853},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":3.0365727030498553},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":3.2491327922633451},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":3.4765720877217792},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":3.7199321338623039},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":3.9803273832326651},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":4.2589503000589515},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":4.5570768210630783},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":4.8760721985374937},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":5.2173972524351182},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":5.5826150601055762},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":5.9733981143129666},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":6.3915359823148741},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":6.8389435010769155},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":7.3176695461522998},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":7.8299064143829611},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":8.3779998633897694},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":8.9644598538270532},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":9.5919720435949465},{"$f":"IF($G57,SUMIFS('Financial Model'!92:92,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!92:92,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":10.263410086646592}]
[]
[null,null,"Base Exchange Rate",null,null,"RWF/USD",false,{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":780},{"$f":"IF($G59,SUMIFS('Financial Model'!94:94,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!94:94,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":780}]
[null,null,"PPP Exchange Rate",null,null,"RWF/USD",false,{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":802.30194193322279},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":858.46307786854823},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":918.55549331934662},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":982.85437785170041},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":1051.6541843013194},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":1125.2699772024118},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":1204.0388756065809},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":1288.3215968990414},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":1378.5041086819742},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":1474.9993962897124},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":1578.2493540299924},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":1688.7268088120918},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":1806.937685428938},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":1933.4233234089638},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":2068.7629560475912},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":2213.5763629709227},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":2368.5267083788872},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":2534.3235779654092},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":2711.7262284229878},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":2901.5470644125971},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":3104.6553589214786},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":3321.9812340459821},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":3554.5199204292012},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":3803.3363148592452},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":4069.5698568993921},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":4354.439746882349},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":4659.2505291641137},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":4985.3980662056019},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":5334.375930839994},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":5707.7822459987938},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":6107.3270032187093},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":6534.8398934440202},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":6992.2786859851012},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":7481.7381940040586},{"$f":"IF($G60,SUMIFS('Financial Model'!95:95,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!95:95,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":8005.4598675843417}]
[]
[null,null,"Annual Appreciation",null,null,"% p.a.",false,{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G62,SUMIFS('Financial Model'!97:97,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!97:97,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Periodic Apperciation",null,null,"% p.p.",false,{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G63,SUMIFS('Financial Model'!98:98,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!98:98,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Appreciation Factor"]
[null,null,null,null,null,null,null,null,{"$f":"I2","v":2017},{"$f":"J2","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"Exchange Rate with Appreciation",null,null,"RWF/USD",false,null,{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":858.46307786854823},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":918.55549331934662},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":982.85437785170041},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":1051.6541843013194},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":1125.2699772024118},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":1204.0388756065809},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":1288.3215968990414},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":1378.5041086819742},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":1474.9993962897124},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":1578.2493540299924},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":1688.7268088120918},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":1806.937685428938},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":1933.4233234089638},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":2068.7629560475912},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":2213.5763629709227},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":2368.5267083788872},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":2534.3235779654092},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":2711.7262284229878},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":2901.5470644125971},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":3104.6553589214786},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":3321.9812340459821},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":3554.5199204292012},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":3803.3363148592452},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":4069.5698568993921},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":4354.439746882349},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":4659.2505291641137},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":4985.3980662056019},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":5334.375930839994},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":5707.7822459987938},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":6107.3270032187093},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":6534.8398934440202},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":6992.2786859851012},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":7481.7381940040586},{"$f":"IF($G66,SUMIFS('Financial Model'!101:101,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!101:101,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":8005.4598675843417}]
[]
["Capital Expenditures"]
[null,null,"Phase 1 Development",null,null,"USD",true,{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":4046136.7380173951},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G69,SUMIFS('Financial Model'!118:118,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!118:118,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Capital Expenditures - Phase 1",null,null,"USD",true,{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":12727339.46501719},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":35182511.821817465},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G70,SUMIFS('Financial Model'!119:119,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!119:119,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Phase 2 Development",null,null,"USD",true,{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":3783240.5600778423},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G71,SUMIFS('Financial Model'!121:121,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!121:121,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Capital Expenditures - Phase 2",null,null,"USD",true,{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":58557957.580807894},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":18158522.235806115},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G72,SUMIFS('Financial Model'!122:122,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!122:122,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Total Capital Expenditures",null,null,"USD",true,{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":16773476.203034585},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":35182511.821817465},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":62341198.140885733},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":18158522.235806115},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G73,SUMIFS('Financial Model'!124:124,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!124:124,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[]
["Operating Expenses"]
[null,null,"Phase 1 Fixed Expenses",null,null,"USD ",true,{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":1764866.0539215687},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":2117839.2647058824},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":2117839.2647058824},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":2117839.2647058824},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":2117839.2647058824},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":2117839.2647058824},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":2117839.2647058824},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":2117839.2647058824},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":2117839.2647058824},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":2117839.2647058824},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":2117839.2647058824},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":2117839.2647058824},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":2117839.2647058824},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":2117839.2647058824},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":2117839.2647058824},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":2117839.2647058824},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":2117839.2647058824},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":2117839.2647058824},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":2117839.2647058824},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":2117839.2647058824},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":2117839.2647058824},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":2117839.2647058824},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":2117839.2647058824},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":2117839.2647058824},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":2117839.2647058824},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":1058919.6323529412},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G76,SUMIFS('Financial Model'!129:129,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!129:129,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Phase 1 Variable Costs",null,null,"USD  ",true,{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":542392.67384351999},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":646971.65344080015},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":648744.17851872009},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":646971.65344080003},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":646971.65344080003},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":646971.65344080003},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":648744.17851872009},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":646971.65344080003},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":646971.65344080003},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":646971.65344080003},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":648744.17851872009},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":646971.65344080003},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":646971.65344080003},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":646971.65344080003},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":648744.17851872009},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":646971.65344080003},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":646971.65344080003},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":646971.65344080003},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":648744.17851872009},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":646971.65344080003},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":646971.65344080003},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":646971.65344080003},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":648744.17851872009},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":646971.65344080003},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":646971.65344080003},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":320827.03910352004},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G77,SUMIFS('Financial Model'!135:135,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!135:135,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Total Phase 1 Costs",null,null,null,true,{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":2307258.7277650889},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":2764810.9181466824},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":2766583.4432246024},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":2764810.9181466824},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":2764810.9181466824},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":2764810.9181466824},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":2766583.4432246024},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":2764810.9181466824},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":2764810.9181466824},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":2764810.9181466824},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":2766583.4432246024},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":2764810.9181466824},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":2764810.9181466824},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":2764810.9181466824},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":2766583.4432246024},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":2764810.9181466824},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":2764810.9181466824},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":2764810.9181466824},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":2766583.4432246024},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":2764810.9181466824},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":2764810.9181466824},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":2764810.9181466824},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":2766583.4432246024},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":2764810.9181466824},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":2764810.9181466824},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":1379746.6714564613},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G78,SUMIFS('Financial Model'!138:138,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!138:138,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[]
[null,null,"Total Phase 1 and Phase 2 Fixed Expenses",null,null,"USD",true,{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":7670000},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":7670000},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":7670000},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":7670000},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":7670000},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":7670000},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":7670000},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":7670000},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":7670000},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":7670000},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":7670000},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":7670000},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":7670000},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":7670000},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":7670000},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":7670000},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":7670000},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":7670000},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":7670000},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":7670000},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":7670000},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":7670000},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":7670000},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":7670000},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":7670000},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G80,SUMIFS('Financial Model'!140:140,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!140:140,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Phase 1 and 2 Variable Costs",null,null,"USD  ",true,{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":3048009.1844604472},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":3039681.290513834},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":3039681.290513834},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":3039681.290513834},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":3048009.1844604472},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":3039681.290513834},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":3039681.290513834},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":3039681.290513834},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":3048009.1844604472},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":3039681.290513834},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":3039681.290513834},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":3039681.290513834},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":3048009.1844604472},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":3039681.290513834},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":3039681.290513834},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":3039681.290513834},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":3048009.1844604472},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":3039681.290513834},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":3039681.290513834},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":3039681.290513834},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":3048009.1844604472},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":3039681.290513834},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":3039681.290513834},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":2632811.7338513187},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":2238692.566316531},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G81,SUMIFS('Financial Model'!145:145,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!145:145,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Phase 1 and 2 Total Expense",null,null,"USD  ",true,{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":10718009.184460448},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":10709681.290513834},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":10709681.290513834},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":10709681.290513834},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":10718009.184460448},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":10709681.290513834},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":10709681.290513834},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":10709681.290513834},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":10718009.184460448},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":10709681.290513834},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":10709681.290513834},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":10709681.290513834},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":10718009.184460448},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":10709681.290513834},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":10709681.290513834},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":10709681.290513834},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":10718009.184460448},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":10709681.290513834},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":10709681.290513834},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":10709681.290513834},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":10718009.184460448},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":10709681.290513834},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":10709681.290513834},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":10302811.733851317},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":9908692.5663165301},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G82,SUMIFS('Financial Model'!147:147,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!147:147,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[]
[null,null,"Total Operating Expense",null,null,"USD",true,{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":2307258.7277650889},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":2764810.9181466824},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":10718009.184460448},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":10709681.290513834},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":10709681.290513834},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":10709681.290513834},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":10718009.184460448},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":10709681.290513834},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":10709681.290513834},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":10709681.290513834},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":10718009.184460448},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":10709681.290513834},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":10709681.290513834},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":10709681.290513834},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":10718009.184460448},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":10709681.290513834},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":10709681.290513834},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":10709681.290513834},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":10718009.184460448},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":10709681.290513834},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":10709681.290513834},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":10709681.290513834},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":10718009.184460448},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":10709681.290513834},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":10709681.290513834},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":10302811.733851317},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":9908692.5663165301},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G84,SUMIFS('Financial Model'!149:149,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!149:149,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[]
["Revenues"]
[null,"Phase 1 Revenues"]
[null,null,"Phase 1 Energy Charge",null,null,"USD/MWH",false,{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":98},{"$f":"IF($G88,SUMIFS('Financial Model'!161:161,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!161:161,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":98}]
[null,null,"Net Phase 1 Energy Production",null,null,"MWH",true,{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":99477.784799999994},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":118658.14200000002},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":118983.2328},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":118658.14200000001},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":118658.14200000001},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":118658.14200000001},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":118983.2328},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":118658.14200000001},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":118658.14200000001},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":118658.14200000001},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":118983.2328},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":118658.14200000001},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":118658.14200000001},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":118658.14200000001},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":118983.2328},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":118658.14200000001},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":118658.14200000001},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":118658.14200000001},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":118983.2328},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":118658.14200000001},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":118658.14200000001},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":118658.14200000001},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":118983.2328},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":118658.14200000001},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":118658.14200000001},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":58841.434800000003},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G89,SUMIFS('Financial Model'!163:163,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!163:163,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Phase 1 Revenue",null,null,"USD",true,{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":9748822.9104000013},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":11628497.916000001},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":11660356.8144},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":11628497.916000001},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":11628497.916000001},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":11628497.916000001},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":11660356.8144},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":11628497.916000001},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":11628497.916000001},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":11628497.916000001},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":11660356.8144},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":11628497.916000001},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":11628497.916000001},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":11628497.916000001},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":11660356.8144},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":11628497.916000001},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":11628497.916000001},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":11628497.916000001},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":11660356.8144},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":11628497.916000001},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":11628497.916000001},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":11628497.916000001},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":11660356.8144},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":11628497.916000001},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":11628497.916000001},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":5766460.6104000006},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G90,SUMIFS('Financial Model'!164:164,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!164:164,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[]
[null,null,"Phase 1 and Phase 2 Energy Production",null,null,"MWH",true,{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":99477.784799999994},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":118658.14200000002},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":448108.90847999998},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":446884.56720000005},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":446884.56720000005},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":446884.56720000005},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":448108.90847999998},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":446884.56720000005},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":446884.56720000005},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":446884.56720000005},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":448108.90847999998},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":446884.56720000005},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":446884.56720000005},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":446884.56720000005},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":448108.90847999998},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":446884.56720000005},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":446884.56720000005},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":446884.56720000005},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":448108.90847999998},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":446884.56720000005},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":446884.56720000005},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":446884.56720000005},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":448108.90847999998},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":446884.56720000005},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":446884.56720000005},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":387067.86},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":329125.67567999999},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G92,SUMIFS('Financial Model'!173:173,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!173:173,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Phase 1 and Phase 2 Revenue",null,null,"USD",true,{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":43914673.031039998},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":43794687.585600004},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":43794687.585600004},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":43794687.585600004},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":43914673.031039998},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":43794687.585600004},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":43794687.585600004},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":43794687.585600004},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":43914673.031039998},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":43794687.585600004},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":43794687.585600004},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":43794687.585600004},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":43914673.031039998},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":43794687.585600004},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":43794687.585600004},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":43794687.585600004},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":43914673.031039998},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":43794687.585600004},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":43794687.585600004},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":43794687.585600004},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":43914673.031039998},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":43794687.585600004},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":43794687.585600004},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":37932650.280000001},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":32254316.216640003},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G93,SUMIFS('Financial Model'!174:174,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!174:174,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Total Revenue",null,null,"USD",true,{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":9748822.9104000013},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":11628497.916000001},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":43914673.031039998},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":43794687.585600004},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":43794687.585600004},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":43794687.585600004},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":43914673.031039998},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":43794687.585600004},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":43794687.585600004},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":43794687.585600004},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":43914673.031039998},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":43794687.585600004},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":43794687.585600004},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":43794687.585600004},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":43914673.031039998},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":43794687.585600004},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":43794687.585600004},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":43794687.585600004},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":43914673.031039998},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":43794687.585600004},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":43794687.585600004},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":43794687.585600004},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":43914673.031039998},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":43794687.585600004},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":43794687.585600004},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":37932650.280000001},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":32254316.216640003},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G94,SUMIFS('Financial Model'!176:176,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!176:176,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[]
[null,null,"RURA Expenses",null,null,"USD",true,{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":97488.229103999998},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":116284.97915999999},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":439146.73031040007},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":437946.875856},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":437946.875856},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":437946.875856},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":439146.73031040002},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":437946.875856},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":437946.875856},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":437946.87585599994},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":439146.73031040002},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":437946.875856},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":437946.875856},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":437946.875856},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":439146.73031040002},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":437946.875856},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":437946.875856},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":437946.875856},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":439146.73031040002},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":437946.87585600006},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":437946.875856},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":437946.875856},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":439146.73031040002},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":437946.875856},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":437946.875856},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":379326.50280000002},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":322543.1621664},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G96,SUMIFS('Financial Model'!179:179,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!179:179,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"RURA Expenses",null,null,"RWF 000's",true,{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":87322.793144779222},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":110850.45417294804},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":454191.41752540844},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":484679.56762605964},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":518607.13735988387},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":554909.6369750757},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":595352.29786854936},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":635316.04337276414},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":679788.16640885756},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":727373.33805747749},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":780385.41659042612},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":832769.73474200629},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":891063.61617394653},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":953438.06930612284},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":1022926.0903289182},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":1091591.2455485798},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":1168002.6327369804},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":1249762.8170285691},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":1340847.4377280455},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":1430853.4492160089},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":1531013.1906611295},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":1638184.1140074085},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":1757577.471392646},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":1875556.9921270818},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":2006845.9815759775},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":1855079.3058126629},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":1692106.8117333383},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G97,SUMIFS('Financial Model'!180:180,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!180:180,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[]
["Total Operating Cash Flow"]
[null,"USD"]
[null,null,"Revenues",null,null,"USD",true,{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":9748822.9104000013},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":11628497.916000001},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":43914673.031039998},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":43794687.585600004},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":43794687.585600004},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":43794687.585600004},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":43914673.031039998},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":43794687.585600004},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":43794687.585600004},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":43794687.585600004},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":43914673.031039998},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":43794687.585600004},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":43794687.585600004},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":43794687.585600004},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":43914673.031039998},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":43794687.585600004},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":43794687.585600004},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":43794687.585600004},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":43914673.031039998},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":43794687.585600004},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":43794687.585600004},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":43794687.585600004},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":43914673.031039998},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":43794687.585600004},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":43794687.585600004},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":37932650.280000001},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":32254316.216640003},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G101,SUMIFS('Financial Model'!184:184,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!184:184,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Less: Operating Expenses",null,null,"USD",true,{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":2404746.956869089},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":2881095.8973066821},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":11157155.914770849},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":11147628.166369833},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":11147628.166369833},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":11147628.166369833},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":11157155.914770849},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":11147628.166369833},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":11147628.166369833},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":11147628.166369833},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":11157155.914770849},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":11147628.166369833},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":11147628.166369833},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":11147628.166369833},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":11157155.914770847},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":11147628.166369833},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":11147628.166369833},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":11147628.166369833},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":11157155.914770849},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":11147628.166369833},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":11147628.166369833},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":11147628.166369833},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":11157155.914770849},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":11147628.166369833},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":11147628.166369833},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":10682138.23665132},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":10231235.728482932},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G102,SUMIFS('Financial Model'!185:185,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!185:185,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,null,"EBITDA",null,"USD",true,{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":7344075.9535309114},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":8747402.0186933186},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":32757517.116269153},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":32647059.419230167},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":32647059.419230167},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":32647059.419230167},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":32757517.116269153},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":32647059.419230167},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":32647059.419230167},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":32647059.419230167},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":32757517.116269153},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":32647059.419230167},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":32647059.419230167},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":32647059.419230167},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":32757517.116269156},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":32647059.419230167},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":32647059.419230167},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":32647059.419230167},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":32757517.116269153},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":32647059.419230167},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":32647059.419230167},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":32647059.419230167},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":32757517.116269153},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":32647059.419230167},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":32647059.419230167},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":27250512.043348681},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":22023080.488157071},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G103,SUMIFS('Financial Model'!186:186,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!186:186,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Less: Capital Expenditures",null,null,"USD",true,{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":16773476.203034585},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":35182511.821817465},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":62341198.140885733},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":18158522.235806115},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G104,SUMIFS('Financial Model'!187:187,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!187:187,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,null,"Pre-tax Cash Flow",null,{"$f":"F104","v":"USD"},true,{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":-16773476.203034585},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":-35182511.821817465},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":-54997122.187354811},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":-9411120.2171128001},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":32757517.116269153},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":32647059.419230167},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":32647059.419230167},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":32647059.419230167},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":32757517.116269153},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":32647059.419230167},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":32647059.419230167},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":32647059.419230167},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":32757517.116269153},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":32647059.419230167},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":32647059.419230167},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":32647059.419230167},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":32757517.116269156},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":32647059.419230167},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":32647059.419230167},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":32647059.419230167},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":32757517.116269153},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":32647059.419230167},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":32647059.419230167},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":32647059.419230167},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":32757517.116269153},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":32647059.419230167},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":32647059.419230167},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":27250512.043348681},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":22023080.488157071},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G105,SUMIFS('Financial Model'!188:188,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!188:188,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[]
[null,null,"Pre-tax Project IRR in USD",null,null,{"$f":"F104","v":"USD"}]
[]
[]
["Depreciation and Operating Income Taxes and After Tax Free Cash Flow"]
[null,null,null,"Total Depreciation ",null,"USD",true,{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":1567353.7986130766},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":1767821.7249413789},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":4743477.6253683865},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":4433156.659222791},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":4143137.0646941965},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":3872090.714667473},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":3618776.3688481064},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":3382033.9895776692},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":3160779.4295118405},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":2953999.4668334955},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":2760747.1652649497},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":2580137.5376307936},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":2411343.4931128914},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":2253592.0496382164},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":2106160.7940544076},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":1968374.573882624},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":1839602.4054977796},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":1719254.5845773644},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":1606779.9855863217},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":1501663.5379311419},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":1403423.8672253662},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":1311611.0908648279},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":1225804.7578175962},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":1145611.9231940154},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":1070665.3487794537},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":831714.69071814511},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":614014.76288624678},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G111,SUMIFS('Financial Model'!231:231,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!231:231,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[]
[null,null,"Operating Taxes and After Tax Cash Flow - USD"]
[null,null,null,"EBITDA",null,null,true,{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":8732279.3144779205},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":11085045.417294802},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":45419141.752540842},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":48467956.762605965},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":51860713.735988379},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":55490963.697507568},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":59535229.786854938},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":63531604.337276414},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":67978816.640885755},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":72737333.805747747},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":78038541.659042612},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":83276973.474200621},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":89106361.617394656},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":95343806.930612281},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":102292609.03289181},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":109159124.554858},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":116800263.27369806},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":124976281.70285691},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":134084743.77280456},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":143085344.92160088},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":153101319.06611294},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":163818411.40074086},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":175757747.13926458},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":187555699.21270818},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":200684598.15759772},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":185507930.58126628},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":169210681.17333382},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G114,SUMIFS('Financial Model'!253:253,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!253:253,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,null,"Less: Depreciation",null,null,true,{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":1403448.8035288642},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":1684138.564234637},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":4904127.3793023117},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":4904127.3793023117},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":4904127.3793023117},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":4904127.3793023117},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":4904127.3793023117},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":4904127.3793023117},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":4904127.3793023117},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":4904127.3793023117},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":4904127.3793023117},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":4904127.3793023117},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":4904127.3793023117},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":4904127.3793023117},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":4904127.3793023117},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":4904127.3793023117},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":4904127.3793023117},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":4904127.3793023117},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":4904127.3793023117},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":4904127.3793023117},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":4904127.3793023117},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":4904127.3793023117},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":4904127.3793023117},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":4904127.3793023117},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":4904127.3793023117},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":4062058.0971849929},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":3219988.815067674},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G115,SUMIFS('Financial Model'!254:254,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!254:254,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,null,null,"EBIT",null,true,{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":7328830.5109490575},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":9400906.8530601654},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":40515014.373238534},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":43563829.38330365},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":46956586.356686071},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":50586836.31820526},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":54631102.40755263},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":58627476.957974099},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":63074689.261583447},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":67833206.426445454},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":73134414.279740304},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":78372846.094898313},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":84202234.238092333},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":90439679.551309973},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":97388481.653589517},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":104254997.17555568},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":111896135.89439574},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":120072154.32355461},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":129180616.39350225},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":138181217.54229856},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":148197191.68681061},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":158914284.02143854},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":170853619.75996226},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":182651571.83340585},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":195780470.7782954},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":181445872.48408127},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":165990692.35826614},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G116,SUMIFS('Financial Model'!255:255,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!255:255,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,null,null,"Income Tax",null,true,{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":4591396.4484474612},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":4630081.4786657589},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":4680439.1368186902},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":4693383.106594298},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":4719160.5756583661},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":4741675.6154557914},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":4777909.77773932},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":4778517.7392439861},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":4793520.4609319195},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":4806624.4190836642},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":4834638.5781829171},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":4828066.8705599075},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":4836798.5911755376},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":4844425.2141256928},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":4867655.2565321438},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":4856904.9161090609},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":4861986.8570058765},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":4062025.5701024057},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":3285894.2183617456},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G117,SUMIFS('Financial Model'!256:256,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!256:256,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[]
[null,null,null,"After Tax Cash Flow - USD",null,null,true,{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":-16773476.203034585},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":-35182511.821817465},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":-54997122.187354811},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":-9411120.2171128001},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":32757517.116269153},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":32647059.419230167},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":32647059.419230167},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":32647059.419230167},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":32757517.116269153},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":32647059.419230167},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":28055662.970782705},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":28016977.940564409},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":28077077.979450464},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":27953676.312635869},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":27927898.843571801},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":27905383.803774379},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":27979607.338529833},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":27868541.679986179},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":27853538.958298247},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":27840435.000146504},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":27922878.538086236},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":27818992.548670262},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":27810260.828054629},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":27802634.205104474},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":27889861.859737009},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":27790154.503121104},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":27785072.562224291},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":23188486.473246276},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":18737186.269795321},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G119,SUMIFS('Financial Model'!258:258,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!258:258,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,null,"After Tax Project IRR"]
[]
[null,"Funding Construction - USD"]
[null,null,"Development - Phase 1",null,null,"USD",true,{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":4046136.7380173951},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G123,SUMIFS('Financial Model'!315:315,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!315:315,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Construction - Phase 1",null,null,"USD",true,{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":12727339.46501719},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":35182511.821817465},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G124,SUMIFS('Financial Model'!316:316,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!316:316,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Development - Phase 2",null,null,"USD",true,{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":3783240.5600778423},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G125,SUMIFS('Financial Model'!317:317,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!317:317,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Construction - Phase 2",null,null,"USD",true,{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":58557957.580807894},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":18158522.235806115},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G126,SUMIFS('Financial Model'!318:318,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!318:318,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Risk Insurance",null,null,"USD",true,{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G127,SUMIFS('Financial Model'!319:319,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!319:319,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"IDC - Bridge Financing",null,null,"USD",true,{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":385545.03676698334},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":4429597.5272043794},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":943304.62136620097},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G128,SUMIFS('Financial Model'!320:320,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!320:320,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"IDC - Phase 2 Financing",null,null,"USD",true,{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":5699605.0026730653},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":12945100.495609831},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G129,SUMIFS('Financial Model'!321:321,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!321:321,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Fees - Bridge Financing",null,null,"USD",true,{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":133858.52903089969},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G130,SUMIFS('Financial Model'!322:322,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!322:322,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Fees - Phase 2 Financing",null,null,"USD",true,{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G131,SUMIFS('Financial Model'!326:326,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!326:326,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"DSRA - Bridge Financing",null,null,"USD",true,{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G132,SUMIFS('Financial Model'!327:327,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!327:327,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"DSRA - Phase 2 Financing",null,null,"USD",true,{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G133,SUMIFS('Financial Model'!328:328,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!328:328,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Re-financing of Bridge Loan",null,null,"USD",true,{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":30558751.711092513},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G134,SUMIFS('Financial Model'!329:329,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!329:329,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,null,"Total",null,null,true,{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":17517652.564711075},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":39921772.28372626},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":99582613.027917936},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":31103622.73141595},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G135,SUMIFS('Financial Model'!330:330,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!330:330,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[]
[null,"Financing Sources - USD"]
[null,null,"Bridge Financing",null,null,"USD",true,{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":11824209.864355626},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":31279942.011498921},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G138,SUMIFS('Financial Model'!348:348,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!348:348,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Capitalised Interest on Bridge Financing",null,null,"USD",true,{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G139,SUMIFS('Financial Model'!349:349,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!349:349,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Phase 2 Financing",null,null,"USD",true,{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":97501232.528511405},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":19498767.471488558},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G140,SUMIFS('Financial Model'!350:350,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!350:350,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Capitalised Interest on Bridge Financing",null,null,"USD",true,{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":5699605.0026730653},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":12945100.495609831},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G141,SUMIFS('Financial Model'!351:351,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!351:351,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Equity Financing - Phase 1",null,null,"USD",true,{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G142,SUMIFS('Financial Model'!352:352,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!352:352,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Equity Financing - Phase 2",null,null,"USD",true,{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":5693442.7003554478},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":8641830.2722273506},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":-3618224.5032665581},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":-1340245.2356824456},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G143,SUMIFS('Financial Model'!353:353,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!353:353,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,null,"Total Funding",null,"USD",true,{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":17517652.564711075},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":39921772.28372626},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":99582613.027917936},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":31103622.73141595},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G144,SUMIFS('Financial Model'!354:354,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!354:354,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[]
["Profit and Loss - USD"]
[null,"Revenues",null,null,null,"USD",true,{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":9748822.9104000013},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":11628497.916000001},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":43914673.031039998},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":43794687.585600004},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":43794687.585600004},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":43794687.585600004},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":43914673.031039998},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":43794687.585600004},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":43794687.585600004},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":43794687.585600004},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":43914673.031039998},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":43794687.585600004},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":43794687.585600004},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":43794687.585600004},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":43914673.031039998},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":43794687.585600004},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":43794687.585600004},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":43794687.585600004},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":43914673.031039998},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":43794687.585600004},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":43794687.585600004},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":43794687.585600004},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":43914673.031039998},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":43794687.585600004},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":43794687.585600004},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":37932650.280000001},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":32254316.216640003},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G147,SUMIFS('Financial Model'!641:641,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!641:641,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,"Less: Operating Expenses",null,null,null,"USD",true,{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":2307258.7277650889},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":2764810.9181466824},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":10718009.184460448},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":10709681.290513834},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":10709681.290513834},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":10709681.290513834},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":10718009.184460448},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":10709681.290513834},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":10709681.290513834},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":10709681.290513834},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":10718009.184460448},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":10709681.290513834},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":10709681.290513834},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":10709681.290513834},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":10718009.184460448},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":10709681.290513834},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":10709681.290513834},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":10709681.290513834},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":10718009.184460448},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":10709681.290513834},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":10709681.290513834},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":10709681.290513834},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":10718009.184460448},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":10709681.290513834},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":10709681.290513834},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":10302811.733851317},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":9908692.5663165301},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G148,SUMIFS('Financial Model'!642:642,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!642:642,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,"Less: RURA",null,null,null,"USD",true,{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":97488.229103999998},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":116284.97915999999},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":439146.73031040007},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":437946.875856},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":437946.875856},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":437946.875856},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":439146.73031040002},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":437946.875856},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":437946.875856},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":437946.87585599994},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":439146.73031040002},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":437946.875856},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":437946.875856},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":437946.875856},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":439146.73031040002},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":437946.875856},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":437946.875856},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":437946.875856},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":439146.73031040002},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":437946.87585600006},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":437946.875856},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":437946.875856},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":439146.73031040002},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":437946.875856},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":437946.875856},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":379326.50280000002},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":322543.1621664},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G149,SUMIFS('Financial Model'!643:643,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!643:643,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"EBITDA",null,null,"USD",true,{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":7344075.9535309104},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":8747402.0186933167},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":32757517.116269156},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":32647059.419230167},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":32647059.419230167},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":32647059.419230167},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":32757517.116269156},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":32647059.419230167},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":32647059.419230167},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":32647059.419230167},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":32757517.116269156},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":32647059.419230167},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":32647059.419230167},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":32647059.419230167},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":32757517.116269156},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":32647059.419230167},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":32647059.419230167},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":32647059.419230167},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":32757517.116269156},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":32647059.419230167},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":32647059.419230167},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":32647059.419230167},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":32757517.116269156},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":32647059.419230167},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":32647059.419230167},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":27250512.043348685},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":22023080.488157071},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G150,SUMIFS('Financial Model'!644:644,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!644:644,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,"Less: Depreciation on Base Plant",null,null,null,"USD",true,{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":1567353.7986130766},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":1767821.7249413789},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":4743477.6253683865},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":4433156.659222791},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":4143137.0646941965},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":3872090.714667473},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":3618776.3688481064},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":3382033.9895776692},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":3160779.4295118405},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":2953999.4668334955},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":2760747.1652649497},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":2580137.5376307936},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":2411343.4931128914},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":2253592.0496382164},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":2106160.7940544076},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":1968374.573882624},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":1839602.4054977796},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":1719254.5845773644},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":1606779.9855863217},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":1501663.5379311419},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":1403423.8672253662},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":1311611.0908648279},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":1225804.7578175962},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":1145611.9231940154},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":1070665.3487794537},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":831714.69071814511},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":614014.76288624678},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G151,SUMIFS('Financial Model'!645:645,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!645:645,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,"Less: Depreciation on IDC and Fees",null,null,null,"USD",true,{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G152,SUMIFS('Financial Model'!646:646,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!646:646,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"EBIT ",null,null,"USD",true,{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":5776722.1549178353},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":6979580.2937519383},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":28014039.49090077},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":28213902.760007374},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":28503922.354535971},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":28774968.704562694},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":29138740.747421049},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":29265025.429652497},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":29486279.989718325},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":29693059.952396668},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":29996769.951004207},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":30066921.881599374},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":30235715.926117279},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":30393467.369591951},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":30651356.322214745},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":30678684.845347542},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":30807457.013732389},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":30927804.834652804},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":31150737.130682833},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":31145395.881299026},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":31243635.552004799},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":31335448.328365341},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":31531712.35845156},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":31501447.49603615},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":31576394.070450716},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":26418797.352630537},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":21409065.725270823},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G153,SUMIFS('Financial Model'!647:647,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!647:647,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,"Less: Total Interest Expense",null,null,null,"USD",true,{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":467678.35289158527},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":13366087.754702691},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":12989694.990984062},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":12568772.610862743},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":12098052.482408199},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":11571643.22075668},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":10982956.453393899},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":10324624.362159804},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":9588407.4699571487},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":8765091.5180513412},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":7844372.1433103764},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":6814725.9120414648},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":5663266.0963244941},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":4375581.3877843581},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":2935555.5301944967},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":1325165.6134901436},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G154,SUMIFS('Financial Model'!648:648,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!648:648,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"EBT",null,null,"USD",true,{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":5291453.9649957558},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":6979580.2937519383},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":14647951.736198079},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":15224207.769023314},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":15935149.743673228},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":16676916.222154494},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":17567097.526664369},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":18282068.976258598},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":19161655.627558522},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":20104652.482439522},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":21231678.432952866},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":22222549.738288995},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":23420990.014075812},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":24730201.273267455},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":26275774.934430387},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":27743129.315153047},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":29482291.400242243},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":30927804.834652804},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":31150737.130682833},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":31145395.881299026},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":31243635.552004799},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":31335448.328365341},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":31531712.35845156},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":31501447.49603615},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":31576394.070450716},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":26418797.352630537},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":21409065.725270823},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G155,SUMIFS('Financial Model'!651:651,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!651:651,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,"Tax Rate",null,null,null,"%",false,{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0.15},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0.15},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0.15},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0.15},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0.15},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0.15},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0.15},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0.15},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0.15},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0.15},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0.15},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0.15},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0.15},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0.15},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0.15},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0.15},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0.15},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0.15},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0.15},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0.15},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0.15},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0.15},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0.15},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0.15},{"$f":"IF($G156,SUMIFS('Financial Model'!652:652,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!652:652,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0.15}]
[null,"Less: Taxes",null,null,null,"USD",true,{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":2874248.344133778},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":3015697.8723659273},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":3184751.7649429291},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":3333382.46074335},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":3513148.5021113716},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":3709530.1909901178},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":3941366.2401645575},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":4161469.3972729566},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":4422343.7100363374},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":4639170.7251979196},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":4672610.5696024252},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":4671809.3821948543},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":4686545.3328007199},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":4700317.2492548004},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":4729756.853767734},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":4725217.1244054232},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":4736459.1105676061},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":3962819.6028945809},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":3211359.858790624},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G157,SUMIFS('Financial Model'!653:653,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!653:653,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Earnings",null,null,"USD",true,{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":5291453.9649957558},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":6979580.2937519383},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":14647951.736198079},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":15224207.769023314},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":15935149.743673228},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":16676916.222154494},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":17567097.526664369},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":18282068.976258598},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":16287407.283424744},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":17088954.610073596},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":18046926.668009937},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":18889167.277545646},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":19907841.51196444},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":21020671.082277335},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":22334408.694265828},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":23581659.917880088},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":25059947.690205906},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":26288634.109454885},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":26478126.561080411},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":26473586.499104172},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":26557090.219204083},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":26635131.079110537},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":26801955.504683822},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":26776230.371630728},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":26839934.959883109},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":22455977.749735959},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":18197705.866480201},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G158,SUMIFS('Financial Model'!654:654,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!654:654,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[]
["Cash Flow Waterfall - USD"]
[null,"EBITDA",null,null,null,"USD",true,{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":7344075.9535309114},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":8747402.0186933186},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":32757517.116269153},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":32647059.419230167},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":32647059.419230167},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":32647059.419230167},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":32757517.116269153},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":32647059.419230167},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":32647059.419230167},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":32647059.419230167},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":32757517.116269153},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":32647059.419230167},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":32647059.419230167},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":32647059.419230167},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":32757517.116269156},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":32647059.419230167},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":32647059.419230167},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":32647059.419230167},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":32757517.116269153},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":32647059.419230167},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":32647059.419230167},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":32647059.419230167},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":32757517.116269153},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":32647059.419230167},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":32647059.419230167},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":27250512.043348681},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":22023080.488157071},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G161,SUMIFS('Financial Model'!658:658,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!658:658,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,"Less: Taxes",null,null,null,"USD",true,{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":2874248.344133778},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":3015697.8723659273},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":3184751.7649429291},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":3333382.46074335},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":3513148.5021113716},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":3709530.1909901178},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":3941366.2401645575},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":4161469.3972729566},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":4422343.7100363374},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":4639170.7251979196},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":4672610.5696024252},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":4671809.3821948543},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":4686545.3328007199},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":4700317.2492548004},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":4729756.853767734},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":4725217.1244054232},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":4736459.1105676061},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":3962819.6028945809},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":3211359.858790624},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G162,SUMIFS('Financial Model'!659:659,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!659:659,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,"Plus: Interest Income",null,null,null,"USD",true,{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G163,SUMIFS('Financial Model'!660:660,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!660:660,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"CFADS",null,null,"USD",true,{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":7344075.9535309114},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":8747402.0186933186},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":32757517.116269153},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":32647059.419230167},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":32647059.419230167},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":32647059.419230167},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":32757517.116269153},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":32647059.419230167},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":29772811.075096391},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":29631361.546864241},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":29572765.351326223},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":29313676.958486818},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":29133910.917118795},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":28937529.22824005},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":28816150.876104597},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":28485590.021957211},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":28224715.709193829},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":28007888.694032248},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":28084906.546666726},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":27975250.037035316},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":27960514.086429447},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":27946742.169975366},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":28027760.262501419},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":27921842.294824746},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":27910600.30866256},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":23287692.440454103},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":18811720.629366443},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G164,SUMIFS('Financial Model'!661:661,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!661:661,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,"Less: Scheduled Repayment - Bridge",null,null,null,"USD",true,{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G165,SUMIFS('Financial Model'!662:662,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!662:662,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,"Less: Scheduled Repayment - Re-financed",null,null,null,"USD",true,{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":3181512.0817254372},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":3557904.8454440664},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":3978827.2255653841},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":4449547.3540199287},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":4975956.6156714493},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":5564643.3830342302},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":6222975.4742683237},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":6959192.3664709795},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":7782508.318376787},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":8703227.6931177527},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":9732873.9243866634},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":10884333.740103634},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":12172018.44864377},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":13612044.306233631},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":15222434.222937984},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G166,SUMIFS('Financial Model'!663:663,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!663:663,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,"Less: Interest Expense",null,null,null,"USD",true,{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":467678.35289158527},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":13366087.754702691},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":12989694.990984062},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":12568772.610862743},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":12098052.482408199},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":11571643.22075668},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":10982956.453393899},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":10324624.362159804},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":9588407.4699571487},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":8765091.5180513412},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":7844372.1433103764},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":6814725.9120414648},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":5663266.0963244941},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":4375581.3877843581},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":2935555.5301944967},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":1325165.6134901436},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G167,SUMIFS('Financial Model'!664:664,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!664:664,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Cash Flow Before Sweep",null,null,"USD",true,{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":6858807.7636088338},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":8747402.0186933186},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":16209917.279841024},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":16099459.582802037},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":16099459.582802039},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":16099459.582802039},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":16209917.279841024},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":16099459.582802039},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":13225211.238668263},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":13083761.710436111},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":13025165.514898095},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":12766077.12205869},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":12586311.080690667},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":12389929.39181192},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":12268551.039676469},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":11937990.185529083},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":11677115.872765701},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":28007888.694032248},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":28084906.546666726},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":27975250.037035316},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":27960514.086429447},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":27946742.169975366},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":28027760.262501419},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":27921842.294824746},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":27910600.30866256},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":23287692.440454103},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":18811720.629366443},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G168,SUMIFS('Financial Model'!667:667,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!667:667,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,"Less: Cash Flow Sweep",null,null,null,"USD",true,{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":696837.6227355263},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G169,SUMIFS('Financial Model'!671:671,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!671:671,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Net Cash Flow",null,null,"USD",true,{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":6161970.1408733074},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":8747402.0186933186},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":16209917.279841024},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":16099459.582802037},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":16099459.582802039},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":16099459.582802039},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":16209917.279841024},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":16099459.582802039},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":13225211.238668263},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":13083761.710436111},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":13025165.514898095},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":12766077.12205869},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":12586311.080690667},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":12389929.39181192},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":12268551.039676469},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":11937990.185529083},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":11677115.872765701},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":28007888.694032248},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":28084906.546666726},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":27975250.037035316},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":27960514.086429447},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":27946742.169975366},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":28027760.262501419},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":27921842.294824746},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":27910600.30866256},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":23287692.440454103},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":18811720.629366443},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G170,SUMIFS('Financial Model'!672:672,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!672:672,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,"Add: Debt Default",null,null,null,"USD",true,{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G171,SUMIFS('Financial Model'!673:673,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!673:673,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,"Less: Repayment of Default",null,null,null,"USD",true,{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G172,SUMIFS('Financial Model'!674:674,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!674:674,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Net Cash Flow to Equity",null,null,"USD",true,{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":6161970.1408733074},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":8747402.0186933186},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":16209917.279841024},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":16099459.582802037},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":16099459.582802039},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":16099459.582802039},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":16209917.279841024},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":16099459.582802039},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":13225211.238668263},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":13083761.710436111},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":13025165.514898095},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":12766077.12205869},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":12586311.080690667},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":12389929.39181192},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":12268551.039676469},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":11937990.185529083},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":11677115.872765701},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":28007888.694032248},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":28084906.546666726},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":27975250.037035316},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":27960514.086429447},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":27946742.169975366},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":28027760.262501419},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":27921842.294824746},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":27910600.30866256},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":23287692.440454103},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":18811720.629366443},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G173,SUMIFS('Financial Model'!675:675,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!675:675,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,"Less: Cash Trapped",null,null,null,"USD",true,{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G174,SUMIFS('Financial Model'!676:676,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!676:676,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[null,null,"Dividends",null,null,"USD",true,{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!H$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!H$2))","v":0},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!I$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!I$2))","v":0},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!J$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!J$2))","v":6161970.1408733074},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!K$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!K$2))","v":8747402.0186933186},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!L$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!L$2))","v":16209917.279841024},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!M$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!M$2))","v":16099459.582802037},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!N$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!N$2))","v":16099459.582802039},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!O$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!O$2))","v":16099459.582802039},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!P$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!P$2))","v":16209917.279841024},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Q$2))","v":16099459.582802039},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!R$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!R$2))","v":13225211.238668263},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!S$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!S$2))","v":13083761.710436111},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!T$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!T$2))","v":13025165.514898095},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!U$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!U$2))","v":12766077.12205869},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!V$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!V$2))","v":12586311.080690667},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!W$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!W$2))","v":12389929.39181192},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!X$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!X$2))","v":12268551.039676469},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Y$2))","v":11937990.185529083},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!Z$2))","v":11677115.872765701},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AA$2))","v":28007888.694032248},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AB$2))","v":28084906.546666726},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AC$2))","v":27975250.037035316},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AD$2))","v":27960514.086429447},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AE$2))","v":27946742.169975366},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AF$2))","v":28027760.262501419},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AG$2))","v":27921842.294824746},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AH$2))","v":27910600.30866256},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AI$2))","v":23287692.440454103},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AJ$2))","v":18811720.629366443},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AK$2))","v":0},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AL$2))","v":0},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AM$2))","v":0},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AN$2))","v":0},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AO$2))","v":0},{"$f":"IF($G175,SUMIFS('Financial Model'!677:677,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2),SUMIFS('Financial Model'!677:677,'Financial Model'!$11:$11,TRUE,'Financial Model'!$6:$6,'Annual Model - USD'!AP$2))","v":0}]
[]
[null,null,null,null,null,null,null,{"$f":"IF(H161,H2,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},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,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Cash Flow",null,null,null,null,{"$f":"H164","v":0},{"$f":"I164","v":0},7344075.9535309114,8747402.0186933186,32757517.116269153,32647059.419230167,32647059.419230167,32647059.419230167,32757517.116269153,32647059.419230167,29772811.075096391,29631361.546864241,29572765.351326223,29313676.958486818,29133910.917118795,28937529.22824005,28816150.876104597,28485590.021957211,28224715.709193829,28007888.694032248,28084906.546666726,27975250.037035316,27960514.086429447,27946742.169975366,28027760.262501419,27921842.294824746,27910600.30866256,23287692.440454103,18811720.629366443,0,0,0,0,0,0]
[null,null,"Debt Service",null,null,null,null,{"$f":"H165+H166+H167","v":0},{"$f":"I165+I166+I167","v":0},467678.35289158527,0,16547599.836428128,16547599.836428128,16547599.836428128,16547599.836428128,16547599.836428128,16547599.836428128,16547599.836428128,16547599.836428128,16547599.836428128,16547599.836428128,16547599.836428128,16547599.836428128,16547599.836428128,16547599.836428128,16547599.836428128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DSCR",null,null,{"$f":"MIN(H180:AP180)","v":1.7056682532931167},null,{"$f":"IF(H179,H178/H179)","v":false},{"$f":"IF(I179,I178/I179)","v":false},15.703262526742128,false,1.9795932606586411,1.9729181115052379,1.9729181115052379,1.9729181115052379,1.9795932606586411,1.9729181115052379,1.7992223264641733,1.7906742874959622,1.7871332183308122,1.7714760598667161,1.7606124879200291,1.7487448037350135,1.7414097005577993,1.7214333379786364,1.7056682532931167,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Equity Cash Flow",null,null,null,null,{"$f":"-H143+H175","v":-5693442.7003554478},{"$f":"-I143+I175","v":-8641830.2722273506},9780194.6441398654,10087647.254375763,16209917.279841024,16099459.582802037,16099459.582802039,16099459.582802039,16209917.279841024,16099459.582802039,13225211.238668263,13083761.710436111,13025165.514898095,12766077.12205869,12586311.080690667,12389929.39181192,12268551.039676469,11937990.185529083,11677115.872765701,28007888.694032248,28084906.546666726,27975250.037035316,27960514.086429447,27946742.169975366,28027760.262501419,27921842.294824746,27910600.30866256,23287692.440454103,18811720.629366443,0,0,0,0,0,0]
[null,null,"Equity IRR",null,null,{"$f":"IFERROR(IRR(H182:AP182),NA())","v":0.66709155161308198}]
[]
[null,null,"Interest Rate",null,null,{"$f":"'Financing Assumptions'!H30+'Financing Assumptions'!H31","v":0.09},null,1,1,{"$f":"I185*(1+$F$178)","v":1},{"$f":"J185*(1+$F$178)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"PV of CFADS",null,null,{"$f":"SUMPRODUCT(H178:AP178/H185:AP185)","v":740018179.03601968}]
[null,null,"Total Debt",null,null,{"$f":"'Summary Sheet'!L12","v":148190105.6630449}]
[null,null,"PLCR",null,null,{"$f":"F186/F187","v":4.9937084242228371}]
[]
[null,null,"Debt Service Period",null,null,null,null,{"$f":"H179>0","v":false},{"$f":"I179>0","v":false},true,false,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]
[null,null,"CFADS over Debt Service Period",null,null,null,null,{"$f":"H190*H178","v":0},{"$f":"I190*I178","v":0},7344075.9535309114,0,32757517.116269153,32647059.419230167,32647059.419230167,32647059.419230167,32757517.116269153,32647059.419230167,29772811.075096391,29631361.546864241,29572765.351326223,29313676.958486818,29133910.917118795,28937529.22824005,28816150.876104597,28485590.021957211,28224715.709193829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"PV of CFADS over Debt Service Period",null,null,{"$f":"SUMPRODUCT(H191:AP191/H185:AP185)","v":465335859.547378}]
[null,null,"Total Debt",null,null,{"$f":"F187","v":148190105.6630449}]
[null,null,"LLCR",null,null,{"$f":"F193/F194","v":3.1401277262428038}]

{"sheet":"Gas Resources in Lake","index":15,"n_rows":12,"n_cols":8,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Total Natural Gas Resouces in Lake Kivu",null,null,null,"Million m3",55000]
[null,"Annual Gas Generation in Lake Kivu",null,null,null,"Million m3",120,250]
[null,"Other Capacity on Lake",null,null,null,"MW",100]
[null,"Availability Factor",null,null,null,"%",{"$f":"Scenarios!I19","v":0.98}]
[null,"Paracetic Loses",null,null,null,"%",{"$f":"'Operating Assumptions'!G37","v":0.22382094324540369}]
[null,"m3/MWh",null,null,null,null,{"$f":"'Gas Analysis and Heat Rate'!J25","v":364.625}]
[null,"MW",null,null,null,null,1000]
[null,"MWH",null,null,null,null,{"$f":"G9*8760*(G6)*(1-G7)","v":6663341.9664268587}]
[null,"Annual Gas Required",null,null,null,"Million m3",{"$f":"G10*G8/1000000","v":2429.6210645083934}]
[null,"Lifetime Gas Required",null,null,null,"Million m3",{"$f":"G11*25","v":60740.526612709837}]

{"sheet":"BACK-UP DATA --->","index":16,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Info Memo","index":17,"n_rows":57,"n_cols":19,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,48750,13500]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,27000,6500]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,35000,17250]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,15000,7250]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1500,500]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N6:N15)","v":127250},{"$f":"SUM(O6:O15)","v":45000}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,13000,6000,{"$f":"O19","v":6000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O20","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,8250,4000,4000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2750,2000,2000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,750,700,700]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,300,300,300]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,4200,2000,{"$f":"SUM(P19:P35)","v":13000}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N17:N38)","v":156500},{"$f":"SUM(O17:O36)","v":60000}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Equipment",null,null,13500,48750]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Plant Construction",null,null,6500,27000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Plant Equipment",null,null,17250,35000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Plant Construction",null,null,7250,15000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General Site Construction",null,null,500,1500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal - EPC",null,null,{"$f":"SUM(R45:R49)","v":45000},{"$f":"SUM(S45:S49)","v":127250}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Owners Cost",null,null,null,13000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Development",null,null,null,8250]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Early Works",null,null,null,2750]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance of Plant",null,null,null,750]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commissioning",null,null,null,300]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operational Readiness",null,null,null,4200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Project Cost",null,null,null,{"$f":"SUM(S50:S56)","v":156500}]

{"sheet":"Clip of FM","index":18,"n_rows":60,"n_cols":25,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2779,33305,42259,41934,41376,42030,43784,43470,42915,42477]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,{"$f":"P38+1","v":2018},{"$f":"Q38+1","v":2019},2020,2021,2022,2023,2024,2025,2026]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed",574,6190,7670,7705,7739,7979,8436,8476,8515,8552]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vairable",226,2438,3015,3037,3137,3137,3316,3341,3347,3362]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RURA Fee",28,333,423,419,420,420,438,435,429,425]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R39/Q39-1","v":0.23909531502423254},{"$f":"S39/R39-1","v":4.5632333767926525E-3},4.4127190136276084E-3,3.1011758625145269E-2,5.7275347787943298E-2,4.7415836889521668E-3,4.6012269938651151E-3,4.3452730475630474E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R40/Q40-1","v":0.23666940114848245},7.296849087893964E-3,3.292723081988802E-2,0,5.7060886197003446E-2,7.539203860072341E-3,1.7958695001496494E-3,4.4816253361219527E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R41/Q41-1","v":0.27027027027027017},-9.4562647754137252E-3,2.3866348448686736E-3,0,4.2857142857142927E-2,-6.8493150684931781E-3,-1.379310344827589E-2,-9.3240093240093413E-3]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,null,55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity Factor",null,null,0.92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MWH",null,null,{"$f":"R47*8760*R48","v":443256}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost per MWH",null,null,{"$f":"R40*1000/R49","v":6.8019383832367755}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,9730,7,{"$f":"M58*N58","v":68110},{"$f":"'Operating Assumptions'!G37","v":0.22382094324540369},{"$f":"O58*(1-P58)","v":52865.555555555555}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,9730,2,{"$f":"M60*N60","v":19460},{"$f":"P58","v":0.22382094324540369},{"$f":"O60*(1-P60)","v":15104.444444444443}]

{"sheet":"Full Budget Cap Exp Summary","index":19,"n_rows":925,"n_cols":32,"rows_kept":925,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Area",null,"WBS","WBS Name","Full Budget","14 MW","Notes",null,"Budget","Difference","Ratio",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[]
[null,"Symbion Power Lake Kivu Project",null,null,"Total capex",{"$f":"F14-F13","v":155291585.4165439},{"$f":"G14-G13","v":58330410.976228587}]
[null,null,null,null,"Owner's costs",{"$f":"F106","v":13187329.289196843},9019237.2871039882,"Includes $2.5M expenditure to date",null,{"$f":"'Monthly Construction'!F99","v":6519237.2871039882},{"$f":"G5-J5","v":2500000},{"$f":"G5/J5","v":1.3834804425581146},{"$f":"SUM(N5:AF5)","v":9019237.2871039882},{"$f":"'Monthly Construction'!BA99*$L$5","v":697547.17620862974},{"$f":"'Monthly Construction'!BB99*$L$5","v":271158.50381221878},{"$f":"'Monthly Construction'!BC99*$L$5","v":467440.448167141},{"$f":"'Monthly Construction'!BD99*$L$5","v":380914.94832193456},{"$f":"'Monthly Construction'!BE99*$L$5","v":339919.81396010309},{"$f":"'Monthly Construction'!BF99*$L$5","v":471516.74943669885},{"$f":"'Monthly Construction'!BG99*$L$5","v":427183.25264818728},{"$f":"'Monthly Construction'!BH99*$L$5","v":433823.95877246623},{"$f":"'Monthly Construction'!BI99*$L$5","v":1010391.2491825878},{"$f":"'Monthly Construction'!BJ99*$L$5","v":392577.4393448864},{"$f":"'Monthly Construction'!BK99*$L$5","v":395877.04020038748},{"$f":"'Monthly Construction'!BL99*$L$5","v":528848.24284927105},{"$f":"'Monthly Construction'!BM99*$L$5","v":448288.31067237532},{"$f":"'Monthly Construction'!BN99*$L$5","v":454929.01679665426},{"$f":"'Monthly Construction'!BO99*$L$5","v":457944.87016816769},{"$f":"'Monthly Construction'!BP99*$L$5","v":465879.26449950173},{"$f":"'Monthly Construction'!BQ99*$L$5","v":468763.82122223539},{"$f":"'Monthly Construction'!BR99*$L$5","v":457944.87016816769},{"$f":"'Monthly Construction'!BS99*$L$5","v":448288.31067237532}]
[null,null,null,null,"Development costs",{"$f":"F197","v":7829377.2980952375},3677870.106060606,null,null,{"$f":"'Monthly Construction'!F190","v":6712245.1060606064},{"$f":"G6-J6","v":-3034375.0000000005},{"$f":"G6/J6","v":0.54793441656947106},{"$f":"SUM(N6:AF6)","v":3677870.1060606069},{"$f":"'Monthly Construction'!BA190*$L$6","v":27396.720828473553},{"$f":"'Monthly Construction'!BB190*$L$6","v":138010.98117343552},{"$f":"'Monthly Construction'!BC190*$L$6","v":275141.40185211209},{"$f":"'Monthly Construction'!BD190*$L$6","v":338082.95704409713},{"$f":"'Monthly Construction'!BE190*$L$6","v":365168.17715675099},{"$f":"'Monthly Construction'!BF190*$L$6","v":504183.39426439448},{"$f":"'Monthly Construction'!BG190*$L$6","v":267259.78535281296},{"$f":"'Monthly Construction'!BH190*$L$6","v":381987.66333017027},{"$f":"'Monthly Construction'!BI190*$L$6","v":809438.15087622171},{"$f":"'Monthly Construction'!BJ190*$L$6","v":536083.25930200249},{"$f":"'Monthly Construction'!BK190*$L$6","v":3901.9572089038093},{"$f":"'Monthly Construction'!BL190*$L$6","v":3901.9572089038093},{"$f":"'Monthly Construction'!BM190*$L$6","v":3901.9572089038093},{"$f":"'Monthly Construction'!BN190*$L$6","v":3901.9572089038093},{"$f":"'Monthly Construction'!BO190*$L$6","v":3901.9572089038093},{"$f":"'Monthly Construction'!BP190*$L$6","v":3901.9572089038093},{"$f":"'Monthly Construction'!BQ190*$L$6","v":3901.9572089038093},{"$f":"'Monthly Construction'!BR190*$L$6","v":3901.9572089038093},{"$f":"'Monthly Construction'!BS190*$L$6","v":3901.9572089038093}]
[null,null,null,null,"Early works, construction services",{"$f":"F288","v":4073364.4642857146},{"$f":"G288","v":3179393.6407563025},null,null,{"$f":"'Monthly Construction'!F281","v":3179393.6407563025},0,1,3179393.6407563034,{"$f":"'Monthly Construction'!BA281*$L$7","v":0},{"$f":"'Monthly Construction'!BB281*$L$7","v":2941.1764705882351},{"$f":"'Monthly Construction'!BC281*$L$7","v":2941.1764705882351},{"$f":"'Monthly Construction'!BD281*$L$7","v":2941.1764705882351},{"$f":"'Monthly Construction'!BE281*$L$7","v":202941.17647058822},{"$f":"'Monthly Construction'!BF281*$L$7","v":84955.462184873948},{"$f":"'Monthly Construction'!BG281*$L$7","v":990221.45623249293},{"$f":"'Monthly Construction'!BH281*$L$7","v":455421.45623249299},{"$f":"'Monthly Construction'!BI281*$L$7","v":395705.84313725494},{"$f":"'Monthly Construction'!BJ281*$L$7","v":387462.50980392162},{"$f":"'Monthly Construction'!BK281*$L$7","v":214162.5098039216},{"$f":"'Monthly Construction'!BL281*$L$7","v":55111.271708683475},{"$f":"'Monthly Construction'!BM281*$L$7","v":55111.271708683475},{"$f":"'Monthly Construction'!BN281*$L$7","v":50111.271708683475},{"$f":"'Monthly Construction'!BO281*$L$7","v":55873.176470588231},{"$f":"'Monthly Construction'!BP281*$L$7","v":55873.176470588231},{"$f":"'Monthly Construction'!BQ281*$L$7","v":55873.176470588231},{"$f":"'Monthly Construction'!BR281*$L$7","v":55873.176470588231},{"$f":"'Monthly Construction'!BS281*$L$7","v":55873.176470588231}]
[null,null,null,null,"Gas Plant",{"$f":"F379","v":75595528.99444446},21678904.583333332,null,null,{"$f":"'Monthly Construction'!G372","v":47457382.493209884},-25778477.909876551,{"$f":"G8/J8","v":0.45680784409960051},21678904.583333328,{"$f":"'Monthly Construction'!BA372*$L$8","v":0},{"$f":"'Monthly Construction'!BB372*$L$8","v":0},{"$f":"'Monthly Construction'!BC372*$L$8","v":0},{"$f":"'Monthly Construction'!BD372*$L$8","v":0},{"$f":"'Monthly Construction'!BE372*$L$8","v":0},{"$f":"'Monthly Construction'!BF372*$L$8","v":0},{"$f":"'Monthly Construction'!BG372*$L$8","v":0},{"$f":"'Monthly Construction'!BH372*$L$8","v":0},{"$f":"'Monthly Construction'!BI372*$L$8","v":3271302.9179959656},{"$f":"'Monthly Construction'!BJ372*$L$8","v":388010.8908972966},{"$f":"'Monthly Construction'!BK372*$L$8","v":643632.94699136459},{"$f":"'Monthly Construction'!BL372*$L$8","v":3154478.8456853451},{"$f":"'Monthly Construction'!BM372*$L$8","v":967240.55840415857},{"$f":"'Monthly Construction'!BN372*$L$8","v":1222862.6144982267},{"$f":"'Monthly Construction'!BO372*$L$8","v":5338646.6289703492},{"$f":"'Monthly Construction'!BP372*$L$8","v":648845.49106673698},{"$f":"'Monthly Construction'!BQ372*$L$8","v":890192.30203269259},{"$f":"'Monthly Construction'!BR372*$L$8","v":4519121.1408525677},{"$f":"'Monthly Construction'!BS372*$L$8","v":634570.24593862449}]
[null,null,null,null,"Power Plant",{"$f":"F470","v":49412176.499999993},19904200,null,null,{"$f":"'Monthly Construction'!G373","v":38962471.499999993},-19058271.499999993,0.5108556832694765,19904200,{"$f":"'Monthly Construction'!BA463*$L$9","v":0},{"$f":"'Monthly Construction'!BB463*$L$9","v":0},{"$f":"'Monthly Construction'!BC463*$L$9","v":0},{"$f":"'Monthly Construction'!BD463*$L$9","v":0},{"$f":"'Monthly Construction'!BE463*$L$9","v":0},{"$f":"'Monthly Construction'!BF463*$L$9","v":0},{"$f":"'Monthly Construction'!BG463*$L$9","v":0},{"$f":"'Monthly Construction'!BH463*$L$9","v":0},{"$f":"'Monthly Construction'!BI463*$L$9","v":4143530.7790549174},{"$f":"'Monthly Construction'!BJ463*$L$9","v":2669145.5938697322},{"$f":"'Monthly Construction'!BK463*$L$9","v":6228006.3856960405},{"$f":"'Monthly Construction'!BL463*$L$9","v":0},{"$f":"'Monthly Construction'!BM463*$L$9","v":0},{"$f":"'Monthly Construction'!BN463*$L$9","v":2669145.5938697322},{"$f":"'Monthly Construction'!BO463*$L$9","v":762613.02681992354},{"$f":"'Monthly Construction'!BP463*$L$9","v":762613.02681992354},{"$f":"'Monthly Construction'!BQ463*$L$9","v":2669145.5938697327},{"$f":"'Monthly Construction'!BR463*$L$9","v":0},{"$f":"'Monthly Construction'!BS463*$L$9","v":0}]
[null,null,null,null,"Balance of Plant",{"$f":"F652","v":721850},{"$f":"G652","v":306508.33333333337},null,null,{"$f":"'Monthly Construction'!G645","v":348508.33333333331},-41999.999999999942,0.87948638243944444,306508.33333333337,{"$f":"'Monthly Construction'!BA645*$L$10","v":0},{"$f":"'Monthly Construction'!BB645*$L$10","v":0},{"$f":"'Monthly Construction'!BC645*$L$10","v":0},{"$f":"'Monthly Construction'!BD645*$L$10","v":0},{"$f":"'Monthly Construction'!BE645*$L$10","v":10993.579780493055},{"$f":"'Monthly Construction'!BF645*$L$10","v":10993.579780493055},{"$f":"'Monthly Construction'!BG645*$L$10","v":10993.579780493055},{"$f":"'Monthly Construction'!BH645*$L$10","v":18322.632967488429},{"$f":"'Monthly Construction'!BI645*$L$10","v":18322.632967488429},{"$f":"'Monthly Construction'!BJ645*$L$10","v":18322.632967488429},{"$f":"'Monthly Construction'!BK645*$L$10","v":7329.0531869953711},{"$f":"'Monthly Construction'!BL645*$L$10","v":7329.0531869953711},{"$f":"'Monthly Construction'!BM645*$L$10","v":7329.0531869953711},{"$f":"'Monthly Construction'!BN645*$L$10","v":6596.1478682958332},{"$f":"'Monthly Construction'!BO645*$L$10","v":6596.1478682958332},{"$f":"'Monthly Construction'!BP645*$L$10","v":6596.1478682958332},{"$f":"'Monthly Construction'!BQ645*$L$10","v":6596.1478682958332},{"$f":"'Monthly Construction'!BR645*$L$10","v":23452.970198385185},{"$f":"'Monthly Construction'!BS645*$L$10","v":146734.97385683429}]
[null,null,null,null,"Commissioning",{"$f":"F743","v":320000},{"$f":"G743","v":0},null,null,null,0,null,0]
[null,null,null,null,"Operational readiness",{"$f":"+F834","v":4151958.870521633},{"$f":"+G834","v":564297.02564102551},null,null,{"$f":"'Monthly Construction'!G827","v":2232188.102564102},-1667891.0769230765,0.25279994324529398,564297.02564102551,{"$f":"'Monthly Construction'!BA827*$L$12","v":0},{"$f":"'Monthly Construction'!BB827*$L$12","v":0},{"$f":"'Monthly Construction'!BC827*$L$12","v":0},{"$f":"'Monthly Construction'!BD827*$L$12","v":0},{"$f":"'Monthly Construction'!BE827*$L$12","v":0},{"$f":"'Monthly Construction'!BF827*$L$12","v":0},{"$f":"'Monthly Construction'!BG827*$L$12","v":0},{"$f":"'Monthly Construction'!BH827*$L$12","v":0},{"$f":"'Monthly Construction'!BI827*$L$12","v":0},{"$f":"'Monthly Construction'!BJ827*$L$12","v":0},{"$f":"'Monthly Construction'!BK827*$L$12","v":0},{"$f":"'Monthly Construction'!BL827*$L$12","v":70273.794930914344},{"$f":"'Monthly Construction'!BM827*$L$12","v":70273.794930914344},{"$f":"'Monthly Construction'!BN827*$L$12","v":70273.794930914344},{"$f":"'Monthly Construction'!BO827*$L$12","v":70273.794930914344},{"$f":"'Monthly Construction'!BP827*$L$12","v":70273.794930914344},{"$f":"'Monthly Construction'!BQ827*$L$12","v":70273.794930914344},{"$f":"'Monthly Construction'!BR827*$L$12","v":70273.794930914344},{"$f":"'Monthly Construction'!BS827*$L$12","v":72380.461124625115}]
[null,null,null,null,"Debt servicing and PRI",{"$f":"F925","v":30167166.392834783},0,"Excludes bridge loan finance costs",null,null,0]
[null,null,null,null,"Total cashflow requirement pre-COD",{"$f":"SUM(F106,F197,F288,F379,F470,F561,F652,F743,F834,F925)","v":185458751.80937868},{"$f":"SUM(G106,G197,G288,G379,G470,G561,G652,G743,G834,G925)","v":58330410.976228587},"Approximate attribution to the first barge",null,{"$f":"SUM(J5:J13)","v":105411426.46302821},-47081015.48679962,null,{"$f":"SUM(M5:M12)","v":58330410.976228587}]
[null,null,null,null,null,{"$f":"SUM(F5:F12)","v":155291585.4165439}]
[null,1000,"Owner's Costs",1100,"Expat employees",5994589.8254285716,2880432.5,null,null,{"$f":"'Monthly Construction'!F9","v":2880432.5}]
[null,null,null,1110,"Salaries",4094661.73,1918000]
[null,null,null,1120,"Employee related taxes",1159200,602870]
[null,null,null,1130,"Housing and other allowances",331785.80971428572,122200]
[null,null,null,1140,"Medical and travel insurance",180228,85362.5]
[null,null,null,1150,"Home leave flights",142000,68000]
[null,null,null,1160,"Relocation and demob",86714.28571428571,84000]
[null,null,null,1170,null,0,0]
[null,null,null,1180,null,0,0,null,null,null,null,null,{"$f":"M6-J6","v":-3034374.9999999995}]
[null,null,null,1190,"Training",0,0]
[null,null,null,1200,"Rwandan employees",642472,327359.5,null,null,{"$f":"'Monthly Construction'!F19","v":327359.5}]
[null,null,null,1210,"Salaries",347200,174700]
[null,null,null,1220,"Employee related taxes",133672,67259.5]
[null,null,null,1230,"Other allowances",119300,59000]
[null,null,null,1240,"Medical insurance",31300,15400]
[null,null,null,1250,null,0,0]
[null,null,null,1260,null,0,0]
[null,null,null,1270,null,0,0]
[null,null,null,1280,"Recruitment",11000,11000]
[null,null,null,1290,"Training",0,0]
[null,null,null,1300,"In country operations",1226209.6610698595,573842.51888619852,null,null,{"$f":"'Monthly Construction'!F29","v":573842.51888619852}]
[null,null,null,1310,"Office operation",440811.92663438257,184057.70460048426]
[null,null,null,1320,"Communications",137490.95691428566,73456.242857142832]
[null,null,null,1330,"IT hardware and software",49423.094285714287,42857.142857142855]
[null,null,null,1340,"Vehicles and drivers",476373.57142857148,201400]
[null,null,null,1350,"Fuel - owner's team",35159.157142857133,13571.428571428571]
[null,null,null,1360,null,0,0]
[null,null,null,1370,null,0,0]
[null,null,null,1380,null,0,0]
[null,null,null,1390,"Office establishment",86950.954664047953,58500]
[null,null,null,1400,"Travel",308724.21285714285,173325,null,null,{"$f":"'Monthly Construction'!F39","v":173325}]
[null,null,null,1410,"Flights",43146.58,0]
[null,null,null,1420,"Meals and accommodation",3900.7757142857145,0]
[null,null,null,1430,"Land and water transport",0.7142857142857143,0]
[null,null,null,1440,"Travel comms, postage etc",0,0]
[null,null,null,1450,"Travel bank fees and other charges",0,0]
[null,null,null,1460,"Visas and immigration charges",0,0]
[null,null,null,1470,null,0,0]
[null,null,null,1480,null,0,0]
[null,null,null,1490,"Miscellaneous travel",166.14285714285714,0]
[null,null,null,1500,"Advice",1470661.2741269846,730711.67078189319,null,null,{"$f":"'Monthly Construction'!F49","v":730711.67078189319}]
[null,null,null,1510,"Legal - Rwanda",101299.99999999997,22222.222222222215]
[null,null,null,1520,"Legal - overseas",528606.14714285743,340555.55555555574]
[null,null,null,1530,"Tax - Rwanda",168176,80152]
[null,null,null,1540,"Tax - overseas",14023.571428571431,0]
[null,null,null,1550,"Auditing - Rwanda",60000,30000]
[null,null,null,1560,"Auditing - overseas",0,0]
[null,null,null,1570,"Engineering and technical - Rwanda",0,0]
[null,null,null,1580,"Engineering and technical - overseas",598555.55555555562,257781.89300411521]
[null,null,null,1590,null,0,0]
[null,null,null,1600,"Finance, insurance",1987471.5499999998,1179066.0974358974,null,null,{"$f":"'Monthly Construction'!F59","v":1179066.0974358974}]
[null,null,null,1610,"Securities",462585.00000000052,446638.33333333355]
[null,null,null,1620,"Insurance - Rwanda",5000,3800]
[null,null,null,1630,"Insurance - Overseas",1490830.7771428567,715327.76410256431]
[null,null,null,1640,"Bank fees - Rwanda",9054.93,3800]
[null,null,null,1650,"Bank fees - Overseas",20000.842857142856,9500]
[null,null,null,1660,null,0,0]
[null,null,null,1670,null,0,0]
[null,null,null,1680,null,0,0]
[null,null,null,1690,null,0,0]
[null,null,null,1700,"Taxes",561.46428571428578,0]
[null,null,null,1710,"VAT paid",0,0]
[null,null,null,1720,"VAT reclaimed",0,0]
[null,null,null,1730,"Reverse VAT paid",0,0]
[null,null,null,1740,"Reverse VAT reclaimed",0,0]
[null,null,null,1750,"Witholding taxes",null,0]
[null,null,null,1760,"Import duties",0,0]
[null,null,null,1770,null,0,0]
[null,null,null,1780,null,0,0]
[null,null,null,1790,"Miscellaneous taxes, fees and duties",561.46428571428578,0]
[null,null,null,1800,"External relations",11615.271428571428,0]
[null,null,null,1810,"Media and PR",1217.4142857142856,0]
[null,null,null,1820,"Government relations",10362.857142857141,0]
[null,null,null,1830,"General meals, entertainment, hosting",0,0]
[null,null,null,1840,null,0,0]
[null,null,null,1850,null,0,0]
[null,null,null,1860,null,0,0]
[null,null,null,1870,null,0,0]
[null,null,null,1880,null,0,0]
[null,null,null,1890,"External Relations Miscellaneous",35,0]
[null,null,null,1900,"Miscellaneous and overheads",1545024.03,654500]
[null,null,null,1910,"Corporate overheads",1456000,654500]
[null,null,null,1920,"Expat expense reimbursement",89024.03,0]
[null,null,null,1930,null,0,0]
[null,null,null,1940,null,0,0]
[null,null,null,1950,null,0,0]
[null,null,null,1960,null,0,0]
[null,null,null,1970,null,0,0]
[null,null,null,1980,null,0,0]
[null,null,null,1990,"Owner's Costs Miscellaneous",0,0]
[null,null,null,"Total",null,13187329.289196843,{"$f":"SUM(G16,G26,G36,G46,G66,G76,G86,G56,G96)+2500000","v":9019237.2871039882}]
[null,2000,"Project Development",2100,"HSECQ and security",0,0]
[null,null,null,2110,null,0,0]
[null,null,null,2120,null,0,0]
[null,null,null,2130,null,0,0]
[null,null,null,2140,null,0,0]
[null,null,null,2150,null,0,0]
[null,null,null,2160,null,0,0]
[null,null,null,2170,null,0,0]
[null,null,null,2180,null,0,0]
[null,null,null,2190,null,0,0]
[null,null,null,2200,"FEED",566700,0]
[null,null,null,2210,"Antares FEED costs",516700,0]
[null,null,null,2220,"PPA Signing bonus",50000,50000]
[null,null,null,2230,null,0,0]
[null,null,null,2240,null,0,0]
[null,null,null,2250,null,0,0]
[null,null,null,2260,null,0,0]
[null,null,null,2270,null,0,0]
[null,null,null,2280,null,0,0]
[null,null,null,2290,null,0,0]
[null,null,null,2300,"Project Documents",0,0]
[null,null,null,2310,null,0,0]
[null,null,null,2320,null,0,0]
[null,null,null,2330,null,0,0]
[null,null,null,2340,null,0,0]
[null,null,null,2350,null,0,0]
[null,null,null,2360,null,0,0]
[null,null,null,2370,null,0,0]
[null,null,null,2380,null,0,0]
[null,null,null,2390,null,0,0]
[null,null,null,2400,"Land Rights",211666.6666666666,116060.60606060611]
[null,null,null,2410,"Kitraco lease",179999.99999999991,92727.272727272735]
[null,null,null,2420,"Site lease during construction",31666.666666666675,23333.333333333336]
[null,null,null,2430,null,0,0]
[null,null,null,2440,null,0,0]
[null,null,null,2450,null,0,0]
[null,null,null,2460,null,0,0]
[null,null,null,2470,null,0,0]
[null,null,null,2480,null,0,0]
[null,null,null,2490,null,0,0]
[null,null,null,2500,"ESIA and permitting",228661.02142857143,220406]
[null,null,null,2510,"Local ESIA",167206,160706]
[null,null,null,2520,"Upgrade to IFC standards",19250,18000]
[null,null,null,2530,"Permits",42205.021428571432,41700]
[null,null,null,2540,"BRA Approvals",0,0]
[null,null,null,2550,null,0,0]
[null,null,null,2560,null,0,0]
[null,null,null,2570,null,0,0]
[null,null,null,2580,null,0,0]
[null,null,null,2590,null,0,0]
[null,null,null,2600,"Ground and lake investigation",348329,340000]
[null,null,null,2610,"Topography",10532,5000]
[null,null,null,2620,"Geotech",25000,25000]
[null,null,null,2630,"Bathymetry",102797,100000]
[null,null,null,2640,"Lake investigation",210000,210000]
[null,null,null,2650,null,0,0]
[null,null,null,2660,null,0,0]
[null,null,null,2670,null,0,0]
[null,null,null,2680,null,0,0]
[null,null,null,2690,null,0,0]
[null,null,null,2700,"Design and verification",3427422.9699999997,3001403.5]
[null,null,null,2710,"Earthworks and BoP civils design",200000,200000]
[null,null,null,2720,"Gas plant design",2774099.4699999997,2428080]
[null,null,null,2730,"Power plant design",348323.49999999994,348323.49999999994]
[null,null,null,2740,null,0,0]
[null,null,null,2750,null,0,0]
[null,null,null,2760,null,0,0]
[null,null,null,2770,null,0,0]
[null,null,null,2780,"HAZOP and risk analysis",25000,25000,"Third party offsite facilitation"]
[null,null,null,2790,"Third party verification",80000,0]
[null,null,null,2800,"Procurement",0,0]
[null,null,null,2810,"Earthworks and BoP civils procurement",0,0,"tech scopes"]
[null,null,null,2820,"Gas plant procurement",0,0]
[null,null,null,2830,"Power plant procurement",0,0]
[null,null,null,2840,null,0,0]
[null,null,null,2850,null,0,0]
[null,null,null,2860,null,0,0]
[null,null,null,2870,null,0,0]
[null,null,null,2880,null,0,0]
[null,null,null,2890,null,0,0]
[null,null,null,2900,"Financial close",3046597.64,0]
[null,null,null,2910,"Financial consultant",1317847.6399999999,1255625]
[null,null,null,2920,"Lender's costs",1721250,1721250]
[null,null,null,2930,null,0,0]
[null,null,null,2940,null,0,0]
[null,null,null,2950,null,0,0]
[null,null,null,2960,null,0,0]
[null,null,null,2970,null,0,0]
[null,null,null,2980,null,0,0]
[null,null,null,2990,null,0,0]
[null,null,null,"Total",null,7829377.2980952375,{"$f":"SUM(G107,G117,G127,G137,G157,G167,G177,G147,G187)","v":3677870.106060606}]
[null,3000,"Early Works and\nConstruction Services",3100,"Bulk earthworks and civils",1543572.1785714286,1543572.1785714286]
[null,null,null,3110,"Site preparation and grading",996108.17857142852,996108.17857142852]
[null,null,null,3120,"Temporary surfacing",50000,50000]
[null,null,null,3130,"Gas plant foundations",497464.00000000012,497464.00000000012]
[null,null,null,3140,"Power plant foundations",0,0]
[null,null,null,3150,"BoP foundations",0,0]
[null,null,null,3160,null,0,0]
[null,null,null,3170,null,0,0]
[null,null,null,3180,null,0,0]
[null,null,null,3190,null,0,0]
[null,null,null,3200,"General site setup",749510,749510]
[null,null,null,3210,"Fencing and security gatehouse",131210,131210]
[null,null,null,3220,"Construction water, power and lighting",168300,168300]
[null,null,null,3230,"Security system",20000,20000]
[null,null,null,3240,"Fuel storage",20000,20000]
[null,null,null,3250,"First aid station",40000,40000]
[null,null,null,3260,"Local emergency services capacity upgrades",200000,200000]
[null,null,null,3270,"Owner's site office establishment",40000,40000]
[null,null,null,3280,"Ablutions and waste water storage",120000,120000]
[null,null,null,3290,"Communications setup",10000,10000]
[null,null,null,3300,"Kitraco and laydown areas",384800,384800]
[null,null,null,3310,"Kitraco setup",237400,237400,"inc in contractor rates"]
[null,null,null,3320,"Gisenyi laydown area setup",147400,147400]
[null,null,null,3330,"Site laydown areas setup",0,0]
[null,null,null,3340,null,0,0]
[null,null,null,3350,null,0,0]
[null,null,null,3360,null,0,0]
[null,null,null,3370,null,0,0]
[null,null,null,3380,null,0,0]
[null,null,null,3390,null,0,0]
[null,null,null,3400,"Common logistics and plant",0,0,"inc in contractor rates"]
[null,null,null,3410,null,0,0]
[null,null,null,3420,null,0,0]
[null,null,null,3430,null,0,0]
[null,null,null,3440,null,0,0]
[null,null,null,3450,null,0,0]
[null,null,null,3460,null,0,0]
[null,null,null,3470,null,0,0]
[null,null,null,3480,null,0,0]
[null,null,null,3490,null,0,0]
[null,null,null,3500,"Waste management",30000,14000]
[null,null,null,3510,"Solid waste disposal",15000,7000]
[null,null,null,3520,"Sewerage disposal",15000,7000]
[null,null,null,3530,null,0,0]
[null,null,null,3540,null,0,0]
[null,null,null,3550,null,0,0]
[null,null,null,3560,null,0,0]
[null,null,null,3570,null,0,0]
[null,null,null,3580,null,0,0]
[null,null,null,3590,null,0,0]
[null,null,null,3600,"Consumables",887282.28571428615,295760.76190476189]
[null,null,null,3610,"Electricity consumption",639853.71428571444,213284.57142857142]
[null,null,null,3620,"Water consumption",211428.57142857154,70476.190476190473]
[null,null,null,3630,"Fuel",36000,12000]
[null,null,null,3640,null,0,0]
[null,null,null,3650,null,0,0]
[null,null,null,3660,null,0,0]
[null,null,null,3670,null,0,0]
[null,null,null,3680,null,0,0]
[null,null,null,3690,null,0,0]
[null,null,null,3700,"HSECQ and security",463199.99999999983,184750.70028011201]
[null,null,null,3710,"Emergency management",125200,48400]
[null,null,null,3720,"Health and safety",12000,5600]
[null,null,null,3730,"Environment",15000,7000,"inc in contractor rates"]
[null,null,null,3740,"Security",90000,42000]
[null,null,null,3750,"Community",100000.00000000004,52941.176470588245]
[null,null,null,3760,"Quality",121000.00000000001,28809.523809523809]
[null,null,null,3770,null,0,0]
[null,null,null,3780,null,0,0]
[null,null,null,3790,null,0,0]
[null,null,null,3800,"Workforce services",15000,7000]
[null,null,null,3810,"IR and labour compliance",15000,7000]
[null,null,null,3820,"Transport",0,0]
[null,null,null,3830,"Messing",0,0]
[null,null,null,3840,"Potable water",0,0]
[null,null,null,3850,null,0,0]
[null,null,null,3860,null,0,0]
[null,null,null,3870,null,0,0]
[null,null,null,3880,null,0,0]
[null,null,null,3890,null,0,0]
[null,null,null,3900,null,0,0]
[null,null,null,3910,null,0,0]
[null,null,null,3920,null,0,0]
[null,null,null,3930,null,0,0]
[null,null,null,3940,null,0,0]
[null,null,null,3950,null,0,0]
[null,null,null,3960,null,0,0]
[null,null,null,3970,null,0,0]
[null,null,null,3980,null,0,0]
[null,null,null,3990,null,0,0]
[null,null,null,"Total",null,4073364.4642857146,{"$f":"SUM(G198,G208,G218,G228,G248,G258,G268,G238,G278)","v":3179393.6407563025}]
[null,4000,"Gas Plant",4100,"Train 1",12724273.6,{"$f":"'14 MW Equipment Costs'!H3","v":13831940.266666666},null,null,{"$f":"'Monthly Construction'!F282","v":10706273.6}]
[null,null,null,4110,"FRSS 1A and 1B",2386572,1868572]
[null,null,null,4120,"Barge 1 compressors",3031200,1531200]
[null,null,null,4130,"Barge 1 hull and topsides",2392413.3333333335,2392413.3333333335]
[null,null,null,4140,"Export pipeline Barge 1 to shore",1500000,1500000]
[null,null,null,4150,"Train 1 mooring system",1119166.6666666665,1119166.6666666665]
[null,null,null,4160,"Onshore Train 1",2294921.6,2294921.6]
[null,null,null,4170,"Train 1 pre-commissioning",0,0]
[null,null,null,4180,null,0,0]
[null,null,null,4190,null,0,0]
[null,null,null,4200,"Train 2",11511940.266666666,0]
[null,null,null,4210,"FRSS 2A and 2B",2386572,1868572]
[null,null,null,4220,"Barge 2 compressors",3031200,1531200]
[null,null,null,4230,"Barge 2 hull and topsides",2430080,2430080]
[null,null,null,4240,"Export pipeline Barge 2 to Barge 1",250000,250000]
[null,null,null,4250,"Train 2 mooring system",1119166.6666666665,1119166.6666666665]
[null,null,null,4260,"Onshore Train 2",2294921.6,2294921.6]
[null,null,null,4270,"Train 2 pre-commissioning",0,0]
[null,null,null,4280,null,0,0]
[null,null,null,4290,null,0,0]
[null,null,null,4300,"Train 3",12761940.266666666,0]
[null,null,null,4310,"FRSS 3A and 3B",2386572,1193286]
[null,null,null,4320,"Barge 3 compressors",3031200,1515600]
[null,null,null,4330,"Barge 3 hull and topsides",2430080,1215040]
[null,null,null,4340,"Export pipeline Barge 3 to shore",1500000,750000]
[null,null,null,4350,"Train 3 mooring system",1119166.6666666665,1119166.6666666665]
[null,null,null,4360,"Onshore Train 3",2294921.6,1147460.8]
[null,null,null,4370,"Train 3 pre-commissioning",0,0]
[null,null,null,4380,null,0,0]
[null,null,null,4390,null,0,0]
[null,null,null,4400,"Train 4",10650600.266666666,0]
[null,null,null,4410,"FRSS 4A and 4B",2465232,1232616]
[null,null,null,4420,"Barge 4 compressors",3031200,1515600]
[null,null,null,4430,"Barge 4 hull and topsides",1490080,745040]
[null,null,null,4440,"Export pipeline Barge 4 to Barge 3",250000,125000]
[null,null,null,4450,"Train 4 mooring system",1119166.6666666665,559583.33333333326]
[null,null,null,4460,"Onshore Train 4",2294921.6,1147460.8]
[null,null,null,4470,"Train 4 pre-commissioning",0,0]
[null,null,null,4480,null,0,0]
[null,null,null,4490,null,0,0]
[null,null,null,4500,"Common systems",951880.14999999967,757435.70555555541]
[null,null,null,4510,"Control and electrical",749999.99999999965,555555.55555555539]
[null,null,null,4520,"Onshore auxiliary systems",201880.15,201880.15]
[null,null,null,4530,null,0,0]
[null,null,null,4540,null,0,0]
[null,null,null,4550,null,0,0]
[null,null,null,4560,null,0,0]
[null,null,null,4570,null,0,0]
[null,null,null,4580,null,0,0]
[null,null,null,4590,null,0,0]
[null,null,null,4600,"Construction labour and equipment",21888694.444444451,5047048.611111111]
[null,null,null,4610,"Construction vessels",2700000,2700000]
[null,null,null,4620,"Site setup",302500,302500]
[null,null,null,4630,"Construction services",4200000.0000000009,1633333.3333333333]
[null,null,null,4640,"Logistics",5416400,3610933.333333333]
[null,null,null,4650,"Construction labour",8775794.4444444459,3412808.9506172845]
[null,null,null,4660,"Construction and commissioning spares",494000,494000]
[null,null,null,4670,null,0,0]
[null,null,null,4680,null,0,0]
[null,null,null,4690,null,0,0]
[null,null,null,4700,"Construction management",5106200.0000000009,2042480]
[null,null,null,4710,"Project management",5106200.0000000009,2080303.7037037031]
[null,null,null,4720,"Construction management",0,0]
[null,null,null,4730,null,0,0]
[null,null,null,4740,null,0,0]
[null,null,null,4750,null,0,0]
[null,null,null,4760,null,0,0]
[null,null,null,4770,null,0,0]
[null,null,null,4780,null,0,0]
[null,null,null,4790,null,0,0]
[null,null,null,4800,null,0,0]
[null,null,null,4810,null,0,0]
[null,null,null,4820,null,0,0]
[null,null,null,4830,null,0,0]
[null,null,null,4840,null,0,0]
[null,null,null,4850,null,0,0]
[null,null,null,4860,null,0,0]
[null,null,null,4870,null,0,0]
[null,null,null,4880,null,0,0]
[null,null,null,4890,null,0,0]
[null,null,null,4900,null,0,0]
[null,null,null,4910,null,0,0]
[null,null,null,4920,null,0,0]
[null,null,null,4930,null,0,0]
[null,null,null,4940,null,0,0]
[null,null,null,4950,null,0,0]
[null,null,null,4960,null,0,0]
[null,null,null,4970,null,0,0]
[null,null,null,4980,null,0,0]
[null,null,null,4990,null,0,0]
[null,null,null,"Total",null,75595528.99444446,{"$f":"SUM(G289,G299,G309,G319,G339,G349,G359,G329,G369)","v":21678904.583333332}]
[null,5000,"Power Plant",5100,"Power plant",49412176.499999993,19904200]
[null,null,null,5110,"In country component",14928150,9703297.5]
[null,null,null,5120,"Out of country component",34484026.499999993,29259173.999999993]
[null,null,null,5130,null,0,0]
[null,null,null,5140,null,0,0]
[null,null,null,5150,null,0,0]
[null,null,null,5160,null,0,0]
[null,null,null,5170,null,0,0]
[null,null,null,5180,null,0,0]
[null,null,null,5190,null,0,0]
[null,null,null,5200,null,0,0]
[null,null,null,5210,null,0,0]
[null,null,null,5220,null,0,0]
[null,null,null,5230,null,0,0]
[null,null,null,5240,null,0,0]
[null,null,null,5250,null,0,0]
[null,null,null,5260,null,0,0]
[null,null,null,5270,null,0,0]
[null,null,null,5280,null,0,0]
[null,null,null,5290,null,0,0]
[null,null,null,5300,null,0,0]
[null,null,null,5310,null,0,0]
[null,null,null,5320,null,0,0]
[null,null,null,5330,null,0,0]
[null,null,null,5340,null,0,0]
[null,null,null,5350,null,0,0]
[null,null,null,5360,null,0,0]
[null,null,null,5370,null,0,0]
[null,null,null,5380,null,0,0]
[null,null,null,5390,null,0,0]
[null,null,null,5400,null,0,0]
[null,null,null,5410,null,0,0]
[null,null,null,5420,null,0,0]
[null,null,null,5430,null,0,0]
[null,null,null,5440,null,0,0]
[null,null,null,5450,null,0,0]
[null,null,null,5460,null,0,0]
[null,null,null,5470,null,0,0]
[null,null,null,5480,null,0,0]
[null,null,null,5490,null,0,0]
[null,null,null,5500,null,0,0]
[null,null,null,5510,null,0,0]
[null,null,null,5520,null,0,0]
[null,null,null,5530,null,0,0]
[null,null,null,5540,null,0,0]
[null,null,null,5550,null,0,0]
[null,null,null,5560,null,0,0]
[null,null,null,5570,null,0,0]
[null,null,null,5580,null,0,0]
[null,null,null,5590,null,0,0]
[null,null,null,5600,null,0,0]
[null,null,null,5610,null,0,0]
[null,null,null,5620,null,0,0]
[null,null,null,5630,null,0,0]
[null,null,null,5640,null,0,0]
[null,null,null,5650,null,0,0]
[null,null,null,5660,null,0,0]
[null,null,null,5670,null,0,0]
[null,null,null,5680,null,0,0]
[null,null,null,5690,null,0,0]
[null,null,null,5700,null,0,0]
[null,null,null,5710,null,0,0]
[null,null,null,5720,null,0,0]
[null,null,null,5730,null,0,0]
[null,null,null,5740,null,0,0]
[null,null,null,5750,null,0,0]
[null,null,null,5760,null,0,0]
[null,null,null,5770,null,0,0]
[null,null,null,5780,null,0,0]
[null,null,null,5790,null,0,0]
[null,null,null,5800,null,0,0]
[null,null,null,5810,null,0,0]
[null,null,null,5820,null,0,0]
[null,null,null,5830,null,0,0]
[null,null,null,5840,null,0,0]
[null,null,null,5850,null,0,0]
[null,null,null,5860,null,0,0]
[null,null,null,5870,null,0,0]
[null,null,null,5880,null,0,0]
[null,null,null,5890,null,0,0]
[null,null,null,5900,null,0,0]
[null,null,null,5910,null,0,0]
[null,null,null,5920,null,0,0]
[null,null,null,5930,null,0,0]
[null,null,null,5940,null,0,0]
[null,null,null,5950,null,0,0]
[null,null,null,5960,null,0,0]
[null,null,null,5970,null,0,0]
[null,null,null,5980,null,0,0]
[null,null,null,5990,null,0,0]
[null,null,null,"Total",null,49412176.499999993,{"$f":"SUM(G380,G390,G400,G410,G430,G440,G450,G420,G460)","v":19904200}]
[null,6000,"GoR Scope",6100,"Land acquisition",0,0]
[null,null,null,6110,null,0,0]
[null,null,null,6120,null,0,0]
[null,null,null,6130,null,0,0]
[null,null,null,6140,null,0,0]
[null,null,null,6150,null,0,0]
[null,null,null,6160,null,0,0]
[null,null,null,6170,null,0,0]
[null,null,null,6180,null,0,0]
[null,null,null,6190,null,0,0]
[null,null,null,6200,"Site access road",0,0]
[null,null,null,6210,null,0,0]
[null,null,null,6220,null,0,0]
[null,null,null,6230,null,0,0]
[null,null,null,6240,null,0,0]
[null,null,null,6250,null,0,0]
[null,null,null,6260,null,0,0]
[null,null,null,6270,null,0,0]
[null,null,null,6280,null,0,0]
[null,null,null,6290,null,0,0]
[null,null,null,6300,"Construction power",0,0]
[null,null,null,6310,null,0,0]
[null,null,null,6320,null,0,0]
[null,null,null,6330,null,0,0]
[null,null,null,6340,null,0,0]
[null,null,null,6350,null,0,0]
[null,null,null,6360,null,0,0]
[null,null,null,6370,null,0,0]
[null,null,null,6380,null,0,0]
[null,null,null,6390,null,0,0]
[null,null,null,6400,"Construction water",0,0]
[null,null,null,6410,null,0,0]
[null,null,null,6420,null,0,0]
[null,null,null,6430,null,0,0]
[null,null,null,6440,null,0,0]
[null,null,null,6450,null,0,0]
[null,null,null,6460,null,0,0]
[null,null,null,6470,null,0,0]
[null,null,null,6480,null,0,0]
[null,null,null,6490,null,0,0]
[null,null,null,6500,"Grid connection",0,0]
[null,null,null,6510,"Feasibility study",0,0]
[null,null,null,6520,"ESIA",0,0]
[null,null,null,6530,"Design and procurement",0,0]
[null,null,null,6540,"Line works",0,0]
[null,null,null,6550,"Substation works",0,0]
[null,null,null,6560,null,0,0]
[null,null,null,6570,null,0,0]
[null,null,null,6580,null,0,0]
[null,null,null,6590,null,0,0]
[null,null,null,6600,null,0,0]
[null,null,null,6610,null,0,0]
[null,null,null,6620,null,0,0]
[null,null,null,6630,null,0,0]
[null,null,null,6640,null,0,0]
[null,null,null,6650,null,0,0]
[null,null,null,6660,null,0,0]
[null,null,null,6670,null,0,0]
[null,null,null,6680,null,0,0]
[null,null,null,6690,null,0,0]
[null,null,null,6700,null,0,0]
[null,null,null,6710,null,0,0]
[null,null,null,6720,null,0,0]
[null,null,null,6730,null,0,0]
[null,null,null,6740,null,0,0]
[null,null,null,6750,null,0,0]
[null,null,null,6760,null,0,0]
[null,null,null,6770,null,0,0]
[null,null,null,6780,null,0,0]
[null,null,null,6790,null,0,0]
[null,null,null,6800,null,0,0]
[null,null,null,6810,null,0,0]
[null,null,null,6820,null,0,0]
[null,null,null,6830,null,0,0]
[null,null,null,6840,null,0,0]
[null,null,null,6850,null,0,0]
[null,null,null,6860,null,0,0]
[null,null,null,6870,null,0,0]
[null,null,null,6880,null,0,0]
[null,null,null,6890,null,0,0]
[null,null,null,6900,null,0,0]
[null,null,null,6910,null,0,0]
[null,null,null,6920,null,0,0]
[null,null,null,6930,null,0,0]
[null,null,null,6940,null,0,0]
[null,null,null,6950,null,0,0]
[null,null,null,6960,null,0,0]
[null,null,null,6970,null,0,0]
[null,null,null,6980,null,0,0]
[null,null,null,6990,null,0,0]
[null,null,null,"Total",null,0,{"$f":"SUM(G471,G481,G491,G501,G521,G531,G541,G511,G551)","v":0}]
[null,7000,"Balance of Plant",7100,"Buildings",95500,0]
[null,null,null,7110,"Workshop",32000,14000]
[null,null,null,7120,"Warehouse",36800,14000]
[null,null,null,7130,"Offices",26700,14000]
[null,null,null,7140,"Control room",0,0]
[null,null,null,7150,null,0,0]
[null,null,null,7160,null,0,0]
[null,null,null,7170,null,0,0]
[null,null,null,7180,null,0,0]
[null,null,null,7190,null,0,0]
[null,null,null,7200,"Site finishing civils",276350,98175]
[null,null,null,7210,"Internal roads",196350,98175]
[null,null,null,7220,"Landscaping",30000,0]
[null,null,null,7230,"Drainage",50000,0]
[null,null,null,7240,null,0,0]
[null,null,null,7250,null,0,0]
[null,null,null,7260,null,0,0]
[null,null,null,7270,null,0,0]
[null,null,null,7280,null,0,0]
[null,null,null,7290,null,0,0]
[null,null,null,7300,"Permanent utilities",194999.99999999994,53333.333333333336]
[null,null,null,7310,"Power distribution",15000,0]
[null,null,null,7320,"Earthing and lightning protection",90000,20000]
[null,null,null,7330,"Lighting",10000,0]
[null,null,null,7340,"Potable water reticulation",60000,33333.333333333336]
[null,null,null,7350,"Water reticulation",10000,0]
[null,null,null,7360,"Sewerage",10000,0]
[null,null,null,7370,"Fire protection",0,0]
[null,null,null,7380,null,0,0]
[null,null,null,7390,null,0,0]
[null,null,null,7400,null,0,0]
[null,null,null,7410,null,0,0]
[null,null,null,7420,null,0,0]
[null,null,null,7430,null,0,0]
[null,null,null,7440,null,0,0]
[null,null,null,7450,null,0,0]
[null,null,null,7460,null,0,0]
[null,null,null,7470,null,0,0]
[null,null,null,7480,null,0,0]
[null,null,null,7490,null,0,0]
[null,null,null,7500,null,0,0]
[null,null,null,7510,null,0,0]
[null,null,null,7520,null,0,0]
[null,null,null,7530,null,0,0]
[null,null,null,7540,null,0,0]
[null,null,null,7550,null,0,0]
[null,null,null,7560,null,0,0]
[null,null,null,7570,null,0,0]
[null,null,null,7580,null,0,0]
[null,null,null,7590,null,0,0]
[null,null,null,7600,null,0,0]
[null,null,null,7610,null,0,0]
[null,null,null,7620,null,0,0]
[null,null,null,7630,null,0,0]
[null,null,null,7640,null,0,0]
[null,null,null,7650,null,0,0]
[null,null,null,7660,null,0,0]
[null,null,null,7670,null,0,0]
[null,null,null,7680,null,0,0]
[null,null,null,7690,null,0,0]
[null,null,null,7700,null,0,0]
[null,null,null,7710,null,0,0]
[null,null,null,7720,null,0,0]
[null,null,null,7730,null,0,0]
[null,null,null,7740,null,0,0]
[null,null,null,7750,null,0,0]
[null,null,null,7760,null,0,0]
[null,null,null,7770,null,0,0]
[null,null,null,7780,null,0,0]
[null,null,null,7790,null,0,0]
[null,null,null,7800,"Integrated control system",155000,155000]
[null,null,null,7810,"Hardware",75000,75000]
[null,null,null,7820,"Software",50000.000000000007,50000.000000000007]
[null,null,null,7830,"Installation",30000,30000]
[null,null,null,7840,null,0,0]
[null,null,null,7850,null,0,0]
[null,null,null,7860,null,0,0]
[null,null,null,7870,null,0,0]
[null,null,null,7880,null,0,0]
[null,null,null,7890,null,0,0]
[null,null,null,7900,null,0,0]
[null,null,null,7910,null,0,0]
[null,null,null,7920,null,0,0]
[null,null,null,7930,null,0,0]
[null,null,null,7940,null,0,0]
[null,null,null,7950,null,0,0]
[null,null,null,7960,null,0,0]
[null,null,null,7970,null,0,0]
[null,null,null,7980,null,0,0]
[null,null,null,7990,null,0,0]
[null,null,null,"Total",null,721850,{"$f":"SUM(G562,G572,G582,G592,G612,G622,G632,G602,G642)","v":306508.33333333337}]
[null,8000,"Commissioning",8100,"Lake monitoring",240000,0]
[null,null,null,8110,"Train 1",60000,0,"Budget estimate from LKMP"]
[null,null,null,8120,"Train 2",60000,0]
[null,null,null,8130,"Train 3",60000,0]
[null,null,null,8140,"Train 4",60000,0]
[null,null,null,8150,null,0,0]
[null,null,null,8160,null,0,0]
[null,null,null,8170,null,0,0]
[null,null,null,8180,null,0,0]
[null,null,null,8190,null,0,0]
[null,null,null,8200,"First fills",60000,0]
[null,null,null,8210,"Lubricating oils",0,0,"inc in Wärtsilä price"]
[null,null,null,8220,"Chemicals for water treatment",0,0,"inc in Wärtsilä price"]
[null,null,null,8230,"Offshore diesel tanks",60000,0]
[null,null,null,8240,null,0,0]
[null,null,null,8250,null,0,0]
[null,null,null,8260,null,0,0]
[null,null,null,8270,null,0,0]
[null,null,null,8280,null,0,0]
[null,null,null,8290,null,0,0]
[null,null,null,8300,"Commissioning",20000,0]
[null,null,null,8310,"Diesel consumption",10000,0]
[null,null,null,8320,"Lube oil consumption",10000,0]
[null,null,null,8330,null,0,0]
[null,null,null,8340,null,0,0]
[null,null,null,8350,null,0,0]
[null,null,null,8360,null,0,0]
[null,null,null,8370,null,0,0]
[null,null,null,8380,null,0,0]
[null,null,null,8390,null,0,0]
[null,null,null,8400,null,0,0]
[null,null,null,8410,null,0,0]
[null,null,null,8420,null,0,0]
[null,null,null,8430,null,0,0]
[null,null,null,8440,null,0,0]
[null,null,null,8450,null,0,0]
[null,null,null,8460,null,0,0]
[null,null,null,8470,null,0,0]
[null,null,null,8480,null,0,0]
[null,null,null,8490,null,0,0]
[null,null,null,8500,null,0,0]
[null,null,null,8510,null,0,0]
[null,null,null,8520,null,0,0]
[null,null,null,8530,null,0,0]
[null,null,null,8540,null,0,0]
[null,null,null,8550,null,0,0]
[null,null,null,8560,null,0,0]
[null,null,null,8570,null,0,0]
[null,null,null,8580,null,0,0]
[null,null,null,8590,null,0,0]
[null,null,null,8600,null,0,0]
[null,null,null,8610,null,0,0]
[null,null,null,8620,null,0,0]
[null,null,null,8630,null,0,0]
[null,null,null,8640,null,0,0]
[null,null,null,8650,null,0,0]
[null,null,null,8660,null,0,0]
[null,null,null,8670,null,0,0]
[null,null,null,8680,null,0,0]
[null,null,null,8690,null,0,0]
[null,null,null,8700,null,0,0]
[null,null,null,8710,null,0,0]
[null,null,null,8720,null,0,0]
[null,null,null,8730,null,0,0]
[null,null,null,8740,null,0,0]
[null,null,null,8750,null,0,0]
[null,null,null,8760,null,0,0]
[null,null,null,8770,null,0,0]
[null,null,null,8780,null,0,0]
[null,null,null,8790,null,0,0]
[null,null,null,8800,null,0,0]
[null,null,null,8810,null,0,0]
[null,null,null,8820,null,0,0]
[null,null,null,8830,null,0,0]
[null,null,null,8840,null,0,0]
[null,null,null,8850,null,0,0]
[null,null,null,8860,null,0,0]
[null,null,null,8870,null,0,0]
[null,null,null,8880,null,0,0]
[null,null,null,8890,null,0,0]
[null,null,null,8900,null,0,0]
[null,null,null,8910,null,0,0]
[null,null,null,8920,null,0,0]
[null,null,null,8930,null,0,0]
[null,null,null,8940,null,0,0]
[null,null,null,8950,null,0,0]
[null,null,null,8960,null,0,0]
[null,null,null,8970,null,0,0]
[null,null,null,8980,null,0,0]
[null,null,null,8990,null,0,0]
[null,null,null,"Total",null,320000,{"$f":"SUM(G653,G663,G673,G683,G703,G713,G723,G693,G733)","v":0}]
[null,9000,"Operational Readiness",9100,"Business readiness",5000,0]
[null,null,null,9110,"Legal",0,0]
[null,null,null,9120,"Finance and accounting",5000,0]
[null,null,null,9130,null,0,0]
[null,null,null,9140,null,0,0]
[null,null,null,9150,null,0,0]
[null,null,null,9160,null,0,0]
[null,null,null,9170,null,0,0]
[null,null,null,9180,null,0,0]
[null,null,null,9190,null,0,0]
[null,null,null,9200,"People",78000,0]
[null,null,null,9210,"Organisational planning",5000,0]
[null,null,null,9220,"Recruitment",23000,0]
[null,null,null,9230,"Training",0,0]
[null,null,null,9240,null,50000,0]
[null,null,null,9250,null,0,0]
[null,null,null,9260,null,0,0]
[null,null,null,9270,null,0,0]
[null,null,null,9280,null,0,0]
[null,null,null,9290,null,0,0]
[null,null,null,9300,"HSECQ",9000,0]
[null,null,null,9310,"PPE",9000,0]
[null,null,null,9320,null,0,0]
[null,null,null,9330,null,0,0]
[null,null,null,9340,null,0,0]
[null,null,null,9350,null,0,0]
[null,null,null,9360,null,0,0]
[null,null,null,9370,null,0,0]
[null,null,null,9380,null,0,0]
[null,null,null,9390,null,0,0]
[null,null,null,9400,"O&M contracts",25000,8333.3333333333339]
[null,null,null,9410,"Develop contracts - legal",25000,8333.3333333333339]
[null,null,null,9420,null,0,0]
[null,null,null,9430,null,0,0]
[null,null,null,9440,null,0,0]
[null,null,null,9450,null,0,0]
[null,null,null,9460,null,0,0]
[null,null,null,9470,null,0,0]
[null,null,null,9480,null,0,0]
[null,null,null,9490,null,0,0]
[null,null,null,9500,"Asset management",3693763.9999999986,555963.69230769214]
[null,null,null,9510,"Asset management system setup",10000,0]
[null,null,null,9520,"Gas spares",3613763.9999999986,2223854.7692307686]
[null,null,null,9530,"Power spares",0,0]
[null,null,null,9540,"BoP spares",50000,0]
[null,null,null,9550,"Operating procedures",10000,0]
[null,null,null,9560,"Maintenance procedures",10000,0]
[null,null,null,9570,null,0,0]
[null,null,null,9580,null,0,0]
[null,null,null,9590,null,0,0]
[null,null,null,9600,"Capital items",50000,0]
[null,null,null,9610,"Tools",10000,0]
[null,null,null,9620,"Vehicles",10000,0]
[null,null,null,9630,"Plant",10000,0]
[null,null,null,9640,"Furnishings",10000,0]
[null,null,null,9650,"Computers and IT",10000,0]
[null,null,null,9660,null,0,0]
[null,null,null,9670,null,0,0]
[null,null,null,9680,null,0,0]
[null,null,null,9690,null,0,0]
[null,null,null,9700,null,0,0]
[null,null,null,9710,null,0,0]
[null,null,null,9720,null,0,0]
[null,null,null,9730,null,0,0]
[null,null,null,9740,null,0,0]
[null,null,null,9750,null,0,0]
[null,null,null,9760,null,0,0]
[null,null,null,9770,null,0,0]
[null,null,null,9780,null,0,0]
[null,null,null,9790,null,0,0]
[null,null,null,9800,"Mobilisation",291194.87052163458,0]
[null,null,null,9810,"Admin staff",43450,0]
[null,null,null,9820,"Power staff",147694.87052163461,0]
[null,null,null,9830,"Gas staff",100050,0]
[null,null,null,9840,null,0,0]
[null,null,null,9850,null,0,0]
[null,null,null,9860,null,0,0]
[null,null,null,9870,null,0,0]
[null,null,null,9880,null,0,0]
[null,null,null,9890,null,0,0]
[null,null,null,9900,"Handover",0,0]
[null,null,null,9910,null,0,0]
[null,null,null,9920,null,0,0]
[null,null,null,9930,null,0,0]
[null,null,null,9940,null,0,0]
[null,null,null,9950,null,0,0]
[null,null,null,9960,null,0,0]
[null,null,null,9970,null,0,0]
[null,null,null,9980,null,0,0]
[null,null,null,9990,null,0,0]
[null,null,null,"Total",null,4151958.870521633,{"$f":"SUM(G744,G754,G764,G774,G794,G804,G814,G784,G824)","v":564297.02564102551}]
[null,10000,"Financing",10100,"Debt reserve",15421000,0]
[null,null,null,10110,"Debt reserve",15421000,0]
[null,null,null,10120,null,0,0]
[null,null,null,10130,null,0,0]
[null,null,null,10140,null,0,0]
[null,null,null,10150,null,0,0]
[null,null,null,10160,null,0,0]
[null,null,null,10170,null,0,0]
[null,null,null,10180,null,0,0]
[null,null,null,10190,null,0,0]
[null,null,null,10200,"Loan costs during construction",14746166.392834783,0]
[null,null,null,10210,"Interest during construction",11072211.082957545,1000552.3004093925]
[null,null,null,10220,"Loan administration",3673955.3098772378,3025570.2178962319]
[null,null,null,10230,null,0,0]
[null,null,null,10240,null,0,0]
[null,null,null,10250,null,0,0]
[null,null,null,10260,null,0,0]
[null,null,null,10270,null,0,0]
[null,null,null,10280,null,0,0]
[null,null,null,10290,null,0,0]
[null,null,null,10300,"Political risk insurance",0,0]
[null,null,null,10310,"PRI application fee",0,0]
[null,null,null,10320,"PRI processing fee",0,0]
[null,null,null,10330,"PRI",0,0]
[null,null,null,10340,null,0,0]
[null,null,null,10350,null,0,0]
[null,null,null,10360,null,0,0]
[null,null,null,10370,null,0,0]
[null,null,null,10380,null,0,0]
[null,null,null,10390,null,0,0]
[null,null,null,10400,null,0,0]
[null,null,null,10410,null,0,0]
[null,null,null,10420,null,0,0]
[null,null,null,10430,null,0,0]
[null,null,null,10440,null,0,0]
[null,null,null,10450,null,0,0]
[null,null,null,10460,null,0,0]
[null,null,null,10470,null,0,0]
[null,null,null,10480,null,0,0]
[null,null,null,10490,null,0,0]
[null,null,null,10500,null,0,0]
[null,null,null,10510,null,0,0]
[null,null,null,10520,null,0,0]
[null,null,null,10530,null,0,0]
[null,null,null,10540,null,0,0]
[null,null,null,10550,null,0,0]
[null,null,null,10560,null,0,0]
[null,null,null,10570,null,0,0]
[null,null,null,10580,null,0,0]
[null,null,null,10590,null,0,0]
[null,null,null,10600,null,0,0]
[null,null,null,10610,null,0,0]
[null,null,null,10620,null,0,0]
[null,null,null,10630,null,0,0]
[null,null,null,10640,null,0,0]
[null,null,null,10650,null,0,0]
[null,null,null,10660,null,0,0]
[null,null,null,10670,null,0,0]
[null,null,null,10680,null,0,0]
[null,null,null,10690,null,0,0]
[null,null,null,10700,null,0,0]
[null,null,null,10710,null,0,0]
[null,null,null,10720,null,0,0]
[null,null,null,10730,null,0,0]
[null,null,null,10740,null,0,0]
[null,null,null,10750,null,0,0]
[null,null,null,10760,null,0,0]
[null,null,null,10770,null,0,0]
[null,null,null,10780,null,0,0]
[null,null,null,10790,null,0,0]
[null,null,null,10800,null,0,0]
[null,null,null,10810,null,0,0]
[null,null,null,10820,null,0,0]
[null,null,null,10830,null,0,0]
[null,null,null,10840,null,0,0]
[null,null,null,10850,null,0,0]
[null,null,null,10860,null,0,0]
[null,null,null,10870,null,0,0]
[null,null,null,10880,null,0,0]
[null,null,null,10890,null,0,0]
[null,null,null,10900,null,0,0]
[null,null,null,10910,null,0,0]
[null,null,null,10920,null,0,0]
[null,null,null,10930,null,0,0]
[null,null,null,10940,null,0,0]
[null,null,null,10950,null,0,0]
[null,null,null,10960,null,0,0]
[null,null,null,10970,null,0,0]
[null,null,null,10980,null,0,0]
[null,null,null,10990,null,0,0]
[null,null,null,null,null,30167166.392834783,{"$f":"SUM(G835,G845,G855,G865,G885,G895,G905,G875,G915)","v":0}]

{"sheet":"14 MW Equipment Costs","index":20,"n_rows":83,"n_cols":9,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Item","WBS","Qy","Unit\nType","Unit\nCost","Per","Total\nCost","Attributed to 14 MW"]
[null,"Gas Plant Train 1 - Equipment",null,null,null,null,null,{"$f":"SUMPRODUCT(H4:H42,I4:I42)","v":13831940.266666666}]
[null,"FRSS 1A and 1B",null,null,null,null,null,2386572]
[null,"Separators",4110,2,null,518000,null,1036000,1]
[null,"Risers",4110,null,null,null,null,1350572,1]
[]
[null,"Barge 1 compressors",null,null,null,null,null,3031200]
[null,"Gas compression equipment",4120,2,"ea",1500000,null,3000000,1]
[null,"Export gas scrubber",4120,3,null,10400,null,31200,1]
[]
[null,"Barge 1 hull and topsides",null,null,null,null,null,2430080]
[null,"Barge 1 hull",4130,null,null,null,null,810000,1]
[null,"Barge 1 topsides BoP packages",4130,null,null,null,null,1563580,1]
[null,"Safety",4130,null,null,null,null,56500,1]
[]
[null,"Export pipeline Barge 1 to shore",null,null,null,null,null,1500000]
[null,"Subsea power cable",4140,5000,"m",150,null,750000,1]
[null,"P/L clamps",4140,20,"ea",1000,null,20000,1]
[null,"Marker/nav buoys @ 800 m",4140,20,"ea",1500,null,30000,1]
[null,"16\" HDPE pipe",4140,5000,"m",140,null,700000,1]
[]
[null,"Train 1 mooring system",null,null,null,null,null,1119166.6666666665]
[null,"Anchors (clump weights, including risers and separators)",4150,17,"ea",12000,null,204000,1]
[null,"Mooring lines (polyestor ropes)",4150,10000,"m",61.828666666666663,null,618286.66666666663,1]
[null,"Mooring Chains",4150,1600,"m",100,null,160000,1]
[null,"Misc. appurtances",4150,1,"lot",50000,null,50000,1]
[null,"Export pipeline anchor weights",4150,12,"ea",2240,null,26880,1]
[null,"Anchor rigging",4150,12,"ea",5000,null,60000,1]
[]
[null,"Onshore Train 1",null,null,null,null,null,2294921.6]
[null,"Wash water towers (carbon steel lined)",4160,2,"ea",698000,null,1396000,1]
[null,"Wash pumps",4160,2,"ea",273000,null,546000,1]
[null,"Pig valves",4160,1,"ea",25000,null,25000,1]
[null,"Wash water tower intake riser: 4 length x 200 m each",4160,null,null,null,null,32871.599999999991,1]
[null,"Bulks (Piping, Valves, Fittings, Elect, Inst, Paint, Insulation, Etc)",4160,0.15,null,null,null,295050,1]
[]
[null,"Construction vessels",null,null,null,null,null,2700000]
[null,"Installation barge",4610,null,null,null,null,860000,0]
[null,"Remote operated underwater vessel",4610,1,null,300000,null,300000,1]
[null,"Personnel boats",4610,2,"ea",20000,null,40000,0.5]
[null,"Multi Cat",4610,2,null,750000,null,1500000,0.5]
[]
[null,"Gas Plant Train 1 - Construction",null,null,null,null,null,{"$f":"SUMPRODUCT(H47:H74,I47:I74)","v":5047048.611111111}]
[null,"Site setup",null,null,null,null,null,302500]
[null,"Kitraco"]
[null,"Main office",4620,45,"m2",500,null,22500,1]
[null,"Warehouses",4620,225,"m2",200,null,45000,1]
[null,"Electrical",4620,0.5,"lot",150000,null,75000,1]
[null,"Onshore construction site setup"]
[null,"Workshop facilities (8x8x40 workshop)",4620,4,"ea",10000,null,40000,1]
[null,"4 person office/facility",4620,4,"ea",30000,null,120000,1]
[]
[null,"Construction services",null,null,null,null,null,4200000]
[null,"Plant hire",4630,null,null,null,null,4200000,0.25]
[]
[null,"Logistics",null,null,null,null,null,5416400]
[null,"Facilities Equipment shipping",4640,1500,"m",1000,null,1500000,0.25]
[null,"Barge containers shipping",4640,96,"ea",10600,null,1017600,0.25]
[null,"Pipeline material shipping",4640,20,"ea",10600,null,212000,0.25]
[null,"Riser material shipping",4640,170,"ea",10600,null,1802000,0.25]
[null,"Barge mooring material shipping",4640,8,"ea",10600,null,84800,0.25]
[null,"Vessel shipping",4640,2,"ea",250000,null,500000,0.25]
[null,"Logistics & warehousing management",4640,2,"year",150000,null,300000,0.25]
[]
[null,"Construction labour",null,null,null,null,null,8775794.444444444]
[null,"Barge and onshore construction and installation",4650,null,null,null,null,7071944.444444445,0.25]
[null,"Export pipeline fabrication",4650,null,null,null,null,1103980,0.25]
[null,"Riser fabrication",4650,null,null,null,null,599870,0.25]
[]
[null,"Construction and commissioning spares and consumables",null,null,null,null,null,494000]
[null,"Vessels",4660,0.05,null,null,null,92000,0.5]
[null,"Plant",4660,0.05,null,null,null,210000,0.25]
[null,"Spare riser lengths",4660,48,"m",575,null,192000,0.25]
[]
[null,"Owner's Engineer"]
[null,"Project management",4710,null,null,null,null,5106200,0.4]
[]
[null,"Power Plant - Equipment",5000]
[null,"Generators, transformer, switchgear, mechanical equipment",5100,null,null,null,null,34832349.999999993,0.4]
[]
[null,"Power Plant - Construction",5000]
[null,"Power plant construction",5200,null,null,null,null,14928149.999999998,0.4]

{"sheet":"Monthly Construction","index":21,"n_rows":955,"n_cols":79,"rows_kept":955,"cut":false,"hidden":false,"merged":[]}
[null,"Area",null,"WBS","WBS Name","Forecast to\nComplete","Total"]
[]
[null,null,null,null,null,null,null,null,null,null,1,{"$f":"K3","v":1},{"$f":"IF(L3=K3,L3+1,L3)","v":2},{"$f":"IF(M3=L3,M3+1,M3)","v":2},3,3,4,4,5,5,6,6,7,7,8,8,9,9,10,10,11,11,12,12,13,13,14,14,15,15,16,16,17,17,18,18,19,19,null,null,null,null,1,{"$f":"BA3+1","v":2},{"$f":"BB3+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,null,null,1,2,3,4,5,6]
[null,null,null,null,null,null,null,null,null,null,"2016-05-01",null,"2016-06-01",null,"2016-07-01",null,"2016-08-01",null,"2016-09-01",null,"2016-10-01",null,"2016-11-01",null,"2016-12-01",null,"2017-01-01",null,"2017-02-01",null,"2017-03-01",null,"2017-04-01",null,"2017-05-01",null,"2017-06-01",null,"2017-07-01",null,"2017-08-01",null,"2017-09-01",null,"2017-10-01",null,"2017-11-01"]
[null,null,null,null,null,null,null,null,null,null,"Forecast Off Site","Forecast RW","Forecast Off Site","Forecast RW","Forecast Off Site","Forecast RW","Forecast Off Site","Forecast RW","Forecast Off Site","Forecast RW","Forecast Off Site","Forecast RW","Forecast Off Site","Forecast RW","Forecast Off Site","Forecast RW","Forecast Off Site","Forecast RW","Forecast Off Site","Forecast RW","Forecast Off Site","Forecast RW","Forecast Off Site","Forecast RW","Forecast Off Site","Forecast RW","Forecast Off Site","Forecast RW","Forecast Off Site","Forecast RW","Forecast Off Site","Forecast RW","Forecast Off Site","Forecast RW","Forecast Off Site","Forecast RW","Forecast Off Site","Forecast RW"]
[null,null,null,null,null,null,null,null,null,null,554197.35238095245,null,450813.52885154064,null,842956.94888235722,null,895285.64573465753,null,1127585.2600203718,null,1358427.5117395001,null,1799254.5026394194,null,1486970.3359727529,null,35342303.206786536,null,7857176.5953054978,null,14228564.928638829,null,7748790.0432151025,null,2902467.4758698721,null,8729851.6002746075,null,14032335.008780805,null,3821183.2842236073,null,8163481.9112868877,null,10916282.586535424,null,2600621.2541951109,null,null,null,{"$f":"SUM(BA7:BS7)","v":124858548.98133384},null,{"$f":"BA7/$AY$6","v":4.4386015767635114E-3},{"$f":"BB7/$AY$6","v":3.6105940084161683E-3},6.7512954119655676E-3,7.1703992481003554E-3,9.0309015219209709E-3,1.0879731686955475E-2,1.4410342882555886E-2,1.1909239280003588E-2,0.28305873722807845,6.2928623305402456E-2,0.11395747463608581,6.2060548568232482E-2,2.3246045221170932E-2,6.9917932504403105E-2,0.11238585682169523,3.0604098120625031E-2,6.538184191542476E-2,8.7429196283286867E-2,2.0828539778913333E-2]
[null,"Lake Kivu 50 MW",null,null,"Total",{"$f":"SUMIF($D9:$D918, \"Total\",F9:F918)","v":51785096.278697722},{"$f":"SUM(BA7:BS7)","v":124858548.98133384},{"$f":"G7-F7","v":73073452.702636123},null,null,511217.16666666669,42980.185714285712,400092.16666666669,50721.362184873949,623395.5,219561.44888235725,587745.5,307540.14573465753,706300.5,421284.76002037176,1086753.32,271674.19173950009,712644.10571428575,1086610.3969251337,929859.93904761912,557110.39692513365,34817117.408697829,525185.79808870656,7387214.033697824,469962.56160767341,13917102.367031155,311462.56160767341,7576132.3879835391,172657.65523156361,2738789.7237860081,163677.75208386386,8566373.8481907435,163477.75208386386,13860915.448787337,171419.55999346837,3656743.6273778388,164439.65684576862,7984242.2544411188,179239.65684576862,10718196.35987529,198086.22666013503,2269339.9306826754,331281.32351243531,null,null,null,null,{"$f":"SUMIF($K$3:$AV$3,BA$3,$K7:$AV7)","v":554197.35238095245},{"$f":"SUMIF($K$3:$AV$3,BB$3,$K7:$AV7)","v":450813.52885154064},842956.94888235722,895285.64573465753,1127585.2600203718,1358427.5117395001,1799254.5026394194,1486970.3359727529,35342303.206786536,7857176.5953054978,14228564.928638829,7748790.0432151025,2902467.4758698721,8729851.6002746075,14032335.008780805,3821183.2842236073,8163481.9112868877,10916282.586535424,2600621.2541951109]
[]
[null,1000,"Owner's Costs",1100,"Expat employees",{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K9:CG9)+SUMIF($K$5:$CG$5,\"Forecast RW\",K9:CG9)","v":2880432.5},{"$f":"SUM(BA9:BS9)","v":2880432.5},{"$f":"G9-F9","v":0},null,null,373550.5,26315,83550.5,31115,83550.5,24515,83550.5,59915,83550.5,35915,83550.5,29315,83550.5,31115,83550.5,35915,83550.5,29315,83550.5,31115,83550.5,35915,141734,43055,113734,44855,113734,49655,113734,43055,113734,44855,113734,49655,113734,43055,113734,44855,null,null,null,null,{"$f":"SUMIF($K$3:$AV$3,BA$3,$K9:$AV9)","v":399865.5},{"$f":"SUMIF($K$3:$AV$3,BB$3,$K9:$AV9)","v":114665.5},108065.5,143465.5,119465.5,112865.5,114665.5,119465.5,112865.5,114665.5,119465.5,184789,158589,163389,156789,158589,163389,156789,158589]
[null,null,null,1110,"Salaries",1918000,{"$f":"SUM(BA10:BS10)","v":1918000},0,null,null,308000,null,77000,null,77000,null,77000,null,77000,null,77000,null,77000,null,77000,null,77000,null,77000,null,77000,null,105000,null,105000,null,105000,null,105000,null,105000,null,105000,null,105000,null,105000,null,null,null,null,null,{"$f":"SUMIF($K$3:$AV$3,BA$3,$K10:$AV10)","v":308000},77000,77000,77000,77000,77000,77000,77000,77000,77000,77000,105000,105000,105000,105000,105000,105000,105000,105000]
[null,null,null,1120,"Employee related taxes",602870,602870,0,null,null,null,22130,null,22130,null,22130,null,55730,null,26930,null,26930,null,26930,null,26930,null,26930,null,26930,null,26930,null,36530,null,36530,null,36530,null,36530,null,36530,null,36530,null,36530,null,36530,null,null,null,null,22130,22130,22130,55730,26930,26930,26930,26930,26930,26930,26930,36530,36530,36530,36530,36530,36530,36530,36530]
[null,null,null,1130,"Housing and other allowances",122200,122200,0,null,null,null,3800,null,8600,null,2000,null,3800,null,8600,null,2000,null,3800,null,8600,null,2000,null,3800,null,8600,null,6000,null,7800,null,12600,null,6000,null,7800,null,12600,null,6000,null,7800,null,null,null,null,3800,8600,2000,3800,8600,2000,3800,8600,2000,3800,8600,6000,7800,12600,6000,7800,12600,6000,7800]
[null,null,null,1140,"Medical and travel insurance",85362.5,85362.5,0,null,null,3550.5,385,3550.5,385,3550.5,385,3550.5,385,3550.5,385,3550.5,385,3550.5,385,3550.5,385,3550.5,385,3550.5,385,3550.5,385,4734,525,4734,525,4734,525,4734,525,4734,525,4734,525,4734,525,4734,525,null,null,null,null,3935.5,3935.5,3935.5,3935.5,3935.5,3935.5,3935.5,3935.5,3935.5,3935.5,3935.5,5259,5259,5259,5259,5259,5259,5259,5259]
[null,null,null,1150,"Home leave flights",68000,68000,0,null,null,6000,null,3000,null,3000,null,3000,null,3000,null,3000,null,3000,null,3000,null,3000,null,3000,null,3000,null,4000,null,4000,null,4000,null,4000,null,4000,null,4000,null,4000,null,4000,null,null,null,null,null,6000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,4000,4000,4000,4000,4000,4000,4000,4000]
[null,null,null,1160,"Relocation and demob",84000,84000,0,null,null,56000,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,28000,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,56000,0,0,0,0,0,0,0,0,0,0,28000,0,0,0,0,0,0,0]
[null,null,null,1170,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,1180,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,1190,"Training",0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1200,"Rwandan employees",327359.5,327359.5,0,null,null,0,0,0,0,0,12232.5,0,8232.5,0,8232.5,0,22773,0,17773,0,17773,0,17773,0,17773,0,17773,0,25128,0,23128,0,23128,0,23128,0,23128,0,23128,0,23128,0,23128,null,null,null,null,0,0,12232.5,8232.5,8232.5,22773,17773,17773,17773,17773,17773,25128,23128,23128,23128,23128,23128,23128,23128]
[null,null,null,1210,"Salaries",174700,174700,0,null,null,null,0,null,0,null,4500,null,4500,null,4500,null,9800,null,9800,null,9800,null,9800,null,9800,null,9800,null,12800,null,12800,null,12800,null,12800,null,12800,null,12800,null,12800,null,12800,null,null,null,null,0,0,4500,4500,4500,9800,9800,9800,9800,9800,9800,12800,12800,12800,12800,12800,12800,12800,12800]
[null,null,null,1220,"Employee related taxes",67259.5,67259.5,0,null,null,null,0,null,0,null,1732.5,null,1732.5,null,1732.5,null,3773,null,3773,null,3773,null,3773,null,3773,null,3773,null,4928,null,4928,null,4928,null,4928,null,4928,null,4928,null,4928,null,4928,null,null,null,null,0,0,1732.5,1732.5,1732.5,3773,3773,3773,3773,3773,3773,4928,4928,4928,4928,4928,4928,4928,4928]
[null,null,null,1230,"Other allowances",59000,59000,0,null,null,null,0,null,0,null,1600,null,1600,null,1600,null,3300,null,3300,null,3300,null,3300,null,3300,null,3300,null,4300,null,4300,null,4300,null,4300,null,4300,null,4300,null,4300,null,4300,null,null,null,null,0,0,1600,1600,1600,3300,3300,3300,3300,3300,3300,4300,4300,4300,4300,4300,4300,4300,4300]
[null,null,null,1240,"Medical insurance",15400,15400,0,null,null,null,0,null,0,null,400,null,400,null,400,null,900,null,900,null,900,null,900,null,900,null,900,null,1100,null,1100,null,1100,null,1100,null,1100,null,1100,null,1100,null,1100,null,null,null,null,0,0,400,400,{"$f":"SUMIF($K$3:$AV$3,BE$3,$K23:$AV23)","v":400},900,900,900,900,900,900,1100,1100,1100,1100,1100,1100,1100,1100]
[null,null,null,1250,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,1260,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,1270,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,1280,"Recruitment",11000,11000,0,null,null,null,0,null,0,null,4000,null,0,null,0,null,5000,null,0,null,0,null,0,null,0,null,0,null,2000,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,4000,0,0,5000,0,0,0,0,0,2000,0,0,0,0,0,0,0]
[null,null,null,1290,"Training",0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1300,"In country operations",573842.51888619852,573842.51888619864,0,null,null,0,15330.185714285713,0,15330.185714285713,0,46905.326957223566,0,22125.423809523811,0,25628.538095238095,0,57498.917433414048,714.28571428571433,30504.728571428568,714.28571428571433,30504.728571428568,714.28571428571433,29284.631719128327,714.28571428571433,20504.728571428568,714.28571428571433,20504.728571428568,10000,36256.060290556903,0,27476.157142857141,0,27476.157142857141,0,36256.060290556903,0,27476.157142857141,0,27476.157142857141,0,36256.060290556903,0,27476.157142857141,null,null,null,null,15330.185714285713,15330.185714285713,46905.326957223566,22125.423809523811,25628.538095238095,57498.917433414048,31219.014285714282,31219.014285714282,29998.917433414041,21219.014285714282,21219.014285714282,46256.060290556903,27476.157142857141,27476.157142857141,36256.060290556903,27476.157142857141,27476.157142857141,36256.060290556903,27476.157142857141]
[null,null,null,1310,"Office operation",184057.70460048426,184057.70460048426,0,null,null,null,2598.8571428571431,null,2598.8571428571431,null,11378.7602905569,null,2598.8571428571431,null,4598.8571428571431,null,15378.7602905569,null,6598.8571428571431,null,6598.8571428571431,null,15378.7602905569,null,6598.8571428571431,null,6598.8571428571431,null,18378.7602905569,null,9598.8571428571431,null,9598.8571428571431,null,18378.7602905569,null,9598.8571428571431,null,9598.8571428571431,null,18378.7602905569,null,9598.8571428571431,null,null,null,null,2598.8571428571431,2598.8571428571431,11378.7602905569,2598.8571428571431,4598.8571428571431,15378.7602905569,6598.8571428571431,6598.8571428571431,15378.7602905569,6598.8571428571431,6598.8571428571431,18378.7602905569,9598.8571428571431,9598.8571428571431,18378.7602905569,9598.8571428571431,9598.8571428571431,18378.7602905569,9598.8571428571431]
[null,null,null,1320,"Communications",73456.242857142832,73456.242857142832,0,null,null,null,2302.7571428571418,null,2302.7571428571418,null,2431.3285714285698,null,2431.3285714285698,null,3934.4428571428552,null,4191.5857142857112,null,4191.5857142857112,null,4191.5857142857112,null,4191.5857142857112,null,4191.5857142857112,null,4191.5857142857112,null,4363.0142857142837,null,4363.0142857142837,null,4363.0142857142837,null,4363.0142857142837,null,4363.0142857142837,null,4363.0142857142837,null,4363.0142857142837,null,4363.0142857142837,null,null,null,null,2302.7571428571418,2302.7571428571418,2431.3285714285698,2431.3285714285698,3934.4428571428552,4191.5857142857112,4191.5857142857112,4191.5857142857112,4191.5857142857112,4191.5857142857112,4191.5857142857112,4363.0142857142837,4363.0142857142837,4363.0142857142837,4363.0142857142837,4363.0142857142837,4363.0142857142837,4363.0142857142837,4363.0142857142837]
[null,null,null,1330,"IT hardware and software",42857.142857142855,42857.142857142855,0,null,null,null,714.28571428571433,null,714.28571428571433,null,8214.2857142857138,null,714.28571428571433,null,714.28571428571433,null,18214.285714285714,714.28571428571433,null,714.28571428571433,null,714.28571428571433,null,714.28571428571433,null,714.28571428571433,null,10000,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,714.28571428571433,714.28571428571433,8214.2857142857138,714.28571428571433,714.28571428571433,18214.285714285714,714.28571428571433,714.28571428571433,714.28571428571433,714.28571428571433,714.28571428571433,10000,0,0,0,0,0,0,0]
[null,null,null,1340,"Vehicles and drivers",201400,201400,0,null,null,null,9000,null,9000,null,9000,null,9000,null,9000,null,9000,null,9000,null,9000,null,9000,null,9000,null,9000,null,12800,null,12800,null,12800,null,12800,null,12800,null,12800,null,12800,null,12800,null,null,null,null,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,9000,12800,12800,12800,12800,12800,12800,12800,12800]
[null,null,null,1350,"Fuel - owner's team",13571.428571428571,13571.428571428571,0,null,null,null,714.28571428571433,null,714.28571428571433,null,714.28571428571433,null,714.28571428571433,null,714.28571428571433,null,714.28571428571433,null,714.28571428571433,null,714.28571428571433,null,714.28571428571433,null,714.28571428571433,null,714.28571428571433,null,714.28571428571433,null,714.28571428571433,null,714.28571428571433,null,714.28571428571433,null,714.28571428571433,null,714.28571428571433,null,714.28571428571433,null,714.28571428571433,null,null,null,null,714.28571428571433,714.28571428571433,714.28571428571433,714.28571428571433,714.28571428571433,714.28571428571433,714.28571428571433,714.28571428571433,714.28571428571433,714.28571428571433,714.28571428571433,714.28571428571433,714.28571428571433,714.28571428571433,714.28571428571433,714.28571428571433,714.28571428571433,714.28571428571433,714.28571428571433]
[null,null,null,1360,0,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1370,0,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1380,0,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1390,"Office establishment",58500,58500,0,null,null,null,0,null,0,null,15166.666666666668,null,6666.666666666667,null,6666.666666666667,null,10000,null,10000,null,10000,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,15166.666666666668,6666.666666666667,6666.666666666667,10000,10000,10000,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1400,"Travel",173325,173325,0,null,null,32000,935,9000,935,19350,935,18700,935,500,null,9000,null,500,935,500,935,500,935,25915,935,13500,935,11750,935,500,935,500,935,500,935,13215,935,500,935,500,935,500,935,null,null,null,null,32935,{"$f":"SUMIF($K$3:$AV$3,BB$3,$K39:$AV39)","v":9935},20285,19635,500,9000,1435,1435,1435,26850,14435,12685,1435,1435,1435,14150,1435,1435,1435]
[null,null,null,1410,"Flights",0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($K$3:$AV$3,BA$3,$K40:$AV40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1420,"Meals and accommodation",{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K41:CG41)+SUMIF($K$5:$CG$5,\"Forecast RW\",K41:CG41)","v":0},0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1430,"Land and water transport",0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1440,"Travel comms, postage etc",0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1450,"Travel bank fees and other charges",0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1460,"Visas and immigration charges",0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1470,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,1480,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,1490,"Miscellaneous travel",0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1500,"Advice",730711.67078189319,730711.67078189319,0,null,null,16666.666666666668,0,16666.666666666668,0,40000,25872,40000,2360,40000,12360,50333.333333333336,3540,50333.333333333336,8540,50333.333333333336,8540,94909.465020576128,4651.1111111111113,19909.465020576132,4651.1111111111113,19909.465020576132,14651.111111111111,19909.465020576132,4651.1111111111113,19909.465020576132,4651.1111111111113,19909.465020576132,4651.1111111111113,19909.465020576132,4651.1111111111113,19909.465020576132,4651.1111111111113,19909.465020576132,14651.111111111111,19909.465020576132,4651.1111111111113,19909.465020576132,4651.1111111111113,null,null,null,null,16666.666666666668,16666.666666666668,65872,42360,52360,53873.333333333336,58873.333333333336,58873.333333333336,99560.576131687238,24560.576131687245,34560.576131687245,24560.576131687245,24560.576131687245,24560.576131687245,24560.576131687245,24560.576131687245,34560.576131687245,24560.576131687245,24560.576131687245]
[null,null,null,1510,"Legal - Rwanda",22222.222222222215,22222.222222222215,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,5000,null,5000,null,1111.1111111111111,null,1111.1111111111111,null,1111.1111111111111,null,1111.1111111111111,null,1111.1111111111111,null,1111.1111111111111,null,1111.1111111111111,null,1111.1111111111111,null,1111.1111111111111,null,1111.1111111111111,null,1111.1111111111111,null,null,null,null,0,0,0,0,0,0,5000,5000,1111.1111111111111,1111.1111111111111,1111.1111111111111,1111.1111111111111,1111.1111111111111,1111.1111111111111,1111.1111111111111,1111.1111111111111,1111.1111111111111,1111.1111111111111,1111.1111111111111]
[null,null,null,1520,"Legal - overseas",340555.55555555574,340555.55555555574,0,null,null,16666.666666666668,null,16666.666666666668,null,40000,null,40000,null,40000,null,33333.333333333336,null,33333.333333333336,null,33333.333333333336,null,76111.111111111109,null,1111.1111111111111,null,1111.1111111111111,null,1111.1111111111111,null,1111.1111111111111,null,1111.1111111111111,null,1111.1111111111111,null,1111.1111111111111,null,1111.1111111111111,null,1111.1111111111111,null,1111.1111111111111,null,null,null,null,null,16666.666666666668,16666.666666666668,40000,40000,40000,33333.333333333336,33333.333333333336,33333.333333333336,76111.111111111109,1111.1111111111111,1111.1111111111111,1111.1111111111111,1111.1111111111111,1111.1111111111111,1111.1111111111111,1111.1111111111111,1111.1111111111111,1111.1111111111111,1111.1111111111111]
[null,null,null,1530,"Tax - Rwanda",80152,80152,0,null,null,null,0,null,0,null,25872,null,2360,null,2360,null,3540,null,3540,null,3540,null,3540,null,3540,null,3540,null,3540,null,3540,null,3540,null,3540,null,3540,null,3540,null,3540,null,3540,null,null,null,null,0,0,25872,2360,2360,3540,3540,3540,3540,3540,3540,3540,3540,3540,3540,3540,3540,3540,3540]
[null,null,null,1540,"Tax - overseas",0,0,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,1550,"Auditing - Rwanda",30000,30000,0,null,null,null,0,null,0,null,0,null,0,null,10000,null,0,null,0,null,0,null,0,null,0,null,10000,null,0,null,0,null,0,null,0,null,0,null,10000,null,0,null,0,null,null,null,null,0,0,0,0,10000,0,0,0,0,0,10000,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BQ$3,$K54:$AV54)","v":10000},0,0]
[null,null,null,1560,"Auditing - overseas",0,0,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,1570,"Engineering and technical - Rwanda",0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1580,"Engineering and technical - overseas",257781.89300411521,257781.89300411521,0,null,null,0,null,0,null,0,null,0,null,0,null,17000,null,17000,null,17000,null,18798.353909465022,null,18798.353909465022,null,18798.353909465022,null,18798.353909465022,null,18798.353909465022,null,18798.353909465022,null,18798.353909465022,null,18798.353909465022,null,18798.353909465022,null,18798.353909465022,null,18798.353909465022,null,null,null,null,null,0,0,0,0,0,17000,17000,17000,18798.353909465022,18798.353909465022,18798.353909465022,18798.353909465022,18798.353909465022,18798.353909465022,18798.353909465022,18798.353909465022,18798.353909465022,18798.353909465022,18798.353909465022]
[null,null,null,1590,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,1600,"Finance, insurance",1179066.0974358974,1179066.0974358974,0,null,null,500,400,500,400,45612.5,400,612.5,400,612.5,400,45908.486666666671,400,45908.486666666671,400,45908.486666666671,400,436792.65333333338,400,46792.653333333335,400,46792.653333333335,400,56940.647179487176,400,56940.647179487176,400,56940.647179487176,400,56940.647179487176,400,56940.647179487176,400,56940.647179487176,400,56940.647179487176,400,56940.647179487176,400,null,null,null,null,900,900,46012.5,1012.5,1012.5,46308.486666666671,46308.486666666671,46308.486666666671,437192.65333333338,47192.653333333335,47192.653333333335,57340.647179487176,57340.647179487176,57340.647179487176,57340.647179487176,57340.647179487176,57340.647179487176,57340.647179487176,57340.647179487176]
[null,null,null,1610,"Securities",446638.33333333355,446638.33333333355,0,null,null,0,null,0,null,45112.5,null,112.5,null,112.5,null,112.5,null,112.5,null,112.5,null,390996.66666666669,null,996.66666666666686,null,996.66666666666686,null,996.66666666666686,null,996.66666666666686,null,996.66666666666686,null,996.66666666666686,null,996.66666666666686,null,996.66666666666686,null,996.66666666666686,null,996.66666666666686,null,null,null,null,null,0,0,45112.5,112.5,112.5,112.5,112.5,112.5,390996.66666666669,996.66666666666686,996.66666666666686,996.66666666666686,996.66666666666686,996.66666666666686,996.66666666666686,996.66666666666686,996.66666666666686,996.66666666666686,996.66666666666686]
[null,null,null,1620,"Insurance - Rwanda",3800,3800,0,null,null,null,200,null,200,null,200,null,200,null,200,null,200,null,200,null,200,null,200,null,200,null,200,null,200,null,200,null,200,null,200,null,200,null,200,null,200,null,200,null,null,null,null,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200]
[null,null,null,1630,"Insurance - Overseas",715327.76410256431,715327.76410256431,0,null,null,0,null,0,null,0,null,0,null,0,null,45295.986666666671,null,45295.986666666671,null,45295.986666666671,null,45295.986666666671,null,45295.986666666671,null,45295.986666666671,null,55443.980512820512,null,55443.980512820512,null,55443.980512820512,null,55443.980512820512,null,55443.980512820512,null,55443.980512820512,null,55443.980512820512,null,55443.980512820512,null,null,null,null,null,0,0,0,0,0,45295.986666666671,45295.986666666671,45295.986666666671,45295.986666666671,45295.986666666671,45295.986666666671,55443.980512820512,55443.980512820512,55443.980512820512,55443.980512820512,55443.980512820512,55443.980512820512,55443.980512820512,55443.980512820512]
[null,null,null,1640,"Bank fees - Rwanda",3800,3800,0,null,null,null,200,null,200,null,200,null,200,null,200,null,200,null,200,null,200,null,200,null,200,null,200,null,200,null,200,null,200,null,200,null,200,null,200,null,200,null,200,null,null,null,null,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200]
[null,null,null,1650,"Bank fees - Overseas",9500,9500,0,null,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,null,null,null,null,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[null,null,null,1660,0,0,0,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,1670,0,0,0,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,1680,0,0,0,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,1690,0,0,0,0,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,1700,"Taxes",0,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1710,"VAT paid",0,0,0,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":"SUMIF($K$3:$AV$3,BA$3,$K70:$AV70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1720,"VAT reclaimed",0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1730,"Reverse VAT paid",0,0,{"$f":"G72-F72","v":0},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1740,"Reverse VAT reclaimed",{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K73:CG73)+SUMIF($K$5:$CG$5,\"Forecast RW\",K73:CG73)","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1750,"Witholding taxes",0,{"$f":"SUM(BA74:BS74)","v":0},0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1760,"Import duties",0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1770,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,1780,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,1790,"Miscellaneous taxes, fees and duties",0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1800,"External relations",0,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1810,"Media and PR",0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1820,"Government relations",0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1830,"General meals, entertainment, hosting",0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1840,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,1850,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,1860,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BP$3,$K85:$AV85)","v":0},0,0,0]
[null,null,null,1870,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($K$3:$AV$3,BA$3,$K86:$AV86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1880,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,null,null,1890,"External Relations Miscellaneous",0,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1900,"Miscellaneous and overheads",654500,654500,0,null,null,38500,0,38500,0,38500,0,38500,0,38500,0,38500,0,38500,0,38500,0,31500,0,31500,0,31500,0,31500,0,31500,0,31500,0,31500,0,31500,0,31500,0,31500,0,31500,0,null,null,null,null,38500,38500,38500,38500,38500,38500,38500,38500,31500,31500,31500,31500,31500,31500,31500,31500,31500,31500,31500]
[null,null,null,1910,"Corporate overheads",654500,null,-654500,null,null,38500,null,38500,null,38500,null,38500,null,38500,null,38500,null,38500,null,38500,null,31500,null,31500,null,31500,null,31500,null,31500,null,31500,null,31500,null,31500,null,31500,null,31500,null,31500,null,null,null,null,null,38500,38500,38500,38500,38500,38500,38500,38500,31500,31500,31500,31500,31500,31500,31500,31500,31500,31500,31500]
[null,null,null,1920,"Expat expense reimbursement",0,null,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1930,0,0,null,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1940,0,0,null,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1950,0,0,null,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1960,0,0,null,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1970,0,0,null,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1980,0,0,null,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,1990,"Owner's Costs Miscellaneous",0,null,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,{"$f":"SUM(F9,F19,F29,F39,F49,F59,F69,F79,F89)","v":6519237.2871039882},{"$f":"SUM(BA99:BS99)","v":6519237.2871039892},0,null,null,461217.16666666669,42980.185714285712,148217.16666666669,47780.185714285712,227013,110859.82695722356,181363,93967.923809523811,163163,82536.038095238095,227292.32,113526.91743341406,219506.60571428572,89267.728571428568,219506.60571428572,94067.728571428568,647966.90406819526,82358.74283023944,208381.90406819517,75378.839682539678,195966.90406819517,90178.839682539678,271834.1122000633,110425.17140166801,222584.1122000633,101445.26825396826,222584.1122000633,106245.26825396826,222584.1122000633,108425.17140166801,235299.1122000633,101445.26825396826,222584.1122000633,116245.26825396826,222584.1122000633,108425.17140166801,222584.1122000633,101445.26825396826,null,null,null,null,504197.35238095239,195997.35238095239,337872.82695722359,275330.92380952381,245699.03809523809,340819.23743341409,308774.33428571431,313574.33428571431,730325.64689843473,283760.74375073484,286145.74375073484,382259.28360173129,324029.38045403158,328829.38045403158,331009.28360173129,336744.38045403158,338829.38045403158,331009.28360173129,324029.38045403158]
[null,2000,"Project Development",2100,"HSECQ and security",{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K100:CG100)+SUMIF($K$5:$CG$5,\"Forecast RW\",K100:CG100)","v":0},{"$f":"SUM(K100:AV100)","v":0},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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2110,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BP$3,$K101:$AV101)","v":0},0,0,0]
[null,null,null,2120,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($K$3:$AV$3,BA$3,$K102:$AV102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2130,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2140,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2150,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2160,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2170,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2180,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2190,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2200,"FEED",{"$f":"SUM(J110:AU110)","v":50000},{"$f":"SUM(K110:AV110)","v":50000},null,null,null,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2210,"Antares FEED costs",{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K111:CG111)+SUMIF($K$5:$CG$5,\"Forecast RW\",K111:CG111)","v":0},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2220,"PPA Signing bonus",50000,null,null,null,null,50000,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,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2230,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2240,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2250,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2260,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2270,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BP$3,$K117:$AV117)","v":0},0,0,0]
[null,null,null,2280,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2290,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2300,"Project Documents",0,{"$f":"SUM(K120:AV120)","v":0},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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2310,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2320,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2330,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2340,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2350,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2360,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2370,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2380,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2390,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2400,"Land Rights",116060.60606060611,{"$f":"SUM(K130:AV130)","v":116060.60606060611},null,null,null,0,0,0,0,0,5454.545454545455,0,5454.545454545455,0,5454.545454545455,0,7121.2121212121219,0,7121.2121212121219,0,7121.2121212121219,0,7121.2121212121219,0,7121.2121212121219,0,7121.2121212121219,0,7121.2121212121219,0,7121.2121212121219,0,7121.2121212121219,0,7121.2121212121219,0,7121.2121212121219,0,7121.2121212121219,0,7121.2121212121219,0,7121.2121212121219,null,null,null,null,0,0,5454.545454545455,5454.545454545455,5454.545454545455,7121.2121212121219,7121.2121212121219,7121.2121212121219,7121.2121212121219,7121.2121212121219,7121.2121212121219,7121.2121212121219,7121.2121212121219,7121.2121212121219,7121.2121212121219,7121.2121212121219,7121.2121212121219,7121.2121212121219,7121.2121212121219]
[null,null,null,2410,"Kitraco lease",92727.272727272735,null,null,null,null,null,0,null,0,null,5454.545454545455,null,5454.545454545455,null,5454.545454545455,null,5454.545454545455,null,5454.545454545455,null,5454.545454545455,null,5454.545454545455,null,5454.545454545455,null,5454.545454545455,null,5454.545454545455,null,5454.545454545455,null,5454.545454545455,null,5454.545454545455,null,5454.545454545455,null,5454.545454545455,null,5454.545454545455,null,5454.545454545455,null,null,null,null,0,0,5454.545454545455,5454.545454545455,5454.545454545455,5454.545454545455,5454.545454545455,5454.545454545455,5454.545454545455,5454.545454545455,5454.545454545455,5454.545454545455,5454.545454545455,5454.545454545455,5454.545454545455,5454.545454545455,5454.545454545455,5454.545454545455,5454.545454545455]
[null,null,null,2420,"Site lease during construction",23333.333333333336,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,1666.6666666666667,null,1666.6666666666667,null,1666.6666666666667,null,1666.6666666666667,null,1666.6666666666667,null,1666.6666666666667,null,1666.6666666666667,null,1666.6666666666667,null,1666.6666666666667,null,1666.6666666666667,null,1666.6666666666667,null,1666.6666666666667,null,1666.6666666666667,null,1666.6666666666667,null,null,null,null,0,0,0,0,0,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667]
[null,null,null,2430,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BO$3,$K133:$AV133)","v":0},0,0,0,0]
[null,null,null,2440,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2450,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2460,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2470,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2480,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2490,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2500,"ESIA and permitting",220406,{"$f":"SUM(K140:AV140)","v":220406},null,null,null,0,0,0,0,0,25305.9,0,40176.5,0,80353,18000,16070.6,0,0,0,500,0,40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,25305.9,40176.5,80353,34070.6,0,500,40000,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2510,"Local ESIA",160706,null,null,null,null,null,0,null,0,null,24105.9,null,40176.5,null,80353,null,16070.6,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,24105.9,40176.5,80353,16070.6,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2520,"Upgrade to IFC standards",18000,null,null,null,null,0,null,0,null,0,null,0,null,0,null,18000,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,18000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2530,"Permits",{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K143:CG143)+SUMIF($K$5:$CG$5,\"Forecast RW\",K143:CG143)","v":41700},null,null,null,null,null,0,null,0,null,1200,null,0,null,0,null,0,null,0,null,500,null,40000,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,1200,0,0,0,0,500,40000,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2540,"BRA Approvals",0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2550,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2560,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2570,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2580,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2590,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BN$3,$K149:$AV149)","v":0},0,0,0,0,0]
[null,null,null,2600,"Ground and lake investigation",340000,{"$f":"SUM(K150:AV150)","v":340000},null,null,null,0,0,0,0,0,75000,0,165000,0,50000,0,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,75000,165000,50000,50000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2610,"Topography",5000,null,null,null,null,null,0,null,0,null,5000,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2620,"Geotech",25000,null,null,null,null,null,0,null,0,null,20000,null,5000,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,20000,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2630,"Bathymetry",100000,null,null,null,null,null,0,null,0,null,50000,null,50000,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,50000,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2640,"Lake investigation",210000,null,null,null,null,null,0,null,0,null,0,null,110000,null,50000,null,50000,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,110000,50000,50000,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2650,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2660,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2670,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2680,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2690,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,2700,"Design and verification",3001403.5,{"$f":"SUM(K160:AV160)","v":3001403.5},null,null,null,0,0,225000,0,293882.5,0,273882.5,0,398137.5,0,696461,0,348137.5,0,557020,0,208882.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,225000,293882.5,273882.5,398137.5,696461,348137.5,557020,208882.5,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(BA160:BS160)","v":3001403.5}]
[null,null,null,2710,"Earthworks and BoP civils design",200000,null,null,null,null,0,null,0,null,85000,null,65000,null,50000,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,85000,65000,50000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,200000]
[null,null,null,2720,"Gas plant design",2428080,null,null,null,null,0,null,200000,null,208882.5,null,208882.5,null,348137.5,null,348137.5,null,348137.5,null,557020,null,208882.5,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,200000,208882.5,208882.5,348137.5,348137.5,348137.5,557020,208882.5,0,0,0,0,0,0,0,0,0,0,null,2428080]
[null,null,null,2730,"Power plant design",348323.49999999994,null,null,null,null,0,null,0,null,0,null,0,null,0,null,348323.49999999994,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,348323.49999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,null,348323.49999999994]
[null,null,null,2740,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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,null,0]
[null,null,null,2750,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BM$3,$K165:$AV165)","v":0},0,0,0,0,0,0,null,0]
[null,null,null,2760,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,{"$f":"SUMIF($K$3:$AV$3,BA$3,$K166:$AV166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,2770,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,2780,"HAZOP and risk analysis",25000,null,null,null,null,0,null,25000,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,25000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,25000]
[null,null,null,2790,"Third party verification",0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,2800,"Procurement",0,{"$f":"SUM(K170:AV170)","v":0},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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,2810,"Earthworks and BoP civils procurement",0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,2820,"Gas plant procurement",0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,2830,"Power plant procurement",0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,2840,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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,null,0]
[null,null,null,2850,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,2860,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,2870,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,2880,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,2890,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,2900,"Financial close",2984375,{"$f":"SUM(K180:AV180)","v":2984375},null,null,null,0,0,26875,0,102500,0,132500,0,132500,0,132500,0,132500,0,132500,0,1221250,0,971249.99999999988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,26875,102500,132500,132500,132500,132500,132500,1221250,971249.99999999988,0,0,0,0,0,0,0,0,0,null,2984375]
[null,null,null,2910,"Financial consultant",{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K181:CG181)+SUMIF($K$5:$CG$5,\"Forecast RW\",K181:CG181)","v":1255625},null,null,null,null,null,null,19375,null,2500,null,2500,null,2500,null,2500,null,2500,null,2500,null,1221250,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,19375,2500,2500,2500,2500,2500,2500,1221250,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BP$3,$K181:$AV181)","v":0},0,0,0,null,1255625]
[null,null,null,2920,"Lender's costs",1721250,null,null,null,null,0,null,0,null,100000,null,130000,null,130000,null,130000,null,130000,null,130000,null,0,null,971249.99999999988,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,100000,130000,130000,130000,130000,130000,0,971249.99999999988,0,0,0,0,0,0,0,0,0,null,1721250]
[null,null,null,2930,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,2940,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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,null,0]
[null,null,null,2950,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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,null,0]
[null,null,null,2960,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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,null,0]
[null,null,null,2970,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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,null,0]
[null,null,null,2980,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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,null,0]
[null,null,null,2990,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,"Total",null,{"$f":"F180+F170+F160+F150+F140+F130+F120+F110+F100","v":6712245.1060606064},null,null,null,null,50000,0,251875,0,396382.5,105760.44545454546,406382.5,210631.04545454547,530637.5,135807.54545454547,846961,73191.812121212119,480637.5,7121.2121212121219,689520,7621.2121212121219,1430132.5,47121.21212121212,971249.99999999988,7121.2121212121219,0,7121.2121212121219,0,7121.2121212121219,0,7121.2121212121219,0,7121.2121212121219,0,7121.2121212121219,0,7121.2121212121219,0,7121.2121212121219,0,7121.2121212121219,0,7121.2121212121219,null,null,null,null,50000,251875,502142.94545454544,617013.54545454541,666445.04545454541,920152.81212121213,487758.7121212121,697141.21212121216,1477253.7121212122,978371.21212121204,7121.2121212121219,7121.2121212121219,7121.2121212121219,7121.2121212121219,7121.2121212121219,7121.2121212121219,7121.2121212121219,7121.2121212121219,7121.2121212121219,null,6712245.1060606036]
[null,3000,"Early Works and\nConstruction Services",3100,"Bulk earthworks and civils",{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K191:CG191)+SUMIF($K$5:$CG$5,\"Forecast RW\",K191:CG191)","v":1543572.1785714286},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,76614.28571428571,0,447080.27976190473,0,447080.27976190473,0,216154.66666666669,0,190821.33333333337,0,165821.33333333337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,76614.28571428571,447080.27976190473,447080.27976190473,216154.66666666669,190821.33333333337,165821.33333333337,0,0,0,0,0,0,0,0,null,1543572.1785714286]
[null,null,null,3110,"Site preparation and grading",996108.17857142852,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,76614.28571428571,null,447080.27976190473,null,447080.27976190473,null,25333.333333333332,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,76614.28571428571,447080.27976190473,447080.27976190473,25333.333333333332,0,0,0,0,0,0,0,0,0,0,null,996108.17857142852]
[null,null,null,3120,"Temporary surfacing",50000,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,25000,null,25000,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,25000,25000,0,0,0,0,0,0,0,0,0,null,50000]
[null,null,null,3130,"Gas plant foundations",497464.00000000012,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,165821.33333333337,null,165821.33333333337,null,165821.33333333337,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,165821.33333333337,165821.33333333337,165821.33333333337,0,0,0,0,0,0,0,0,null,497464.00000000012]
[null,null,null,3140,"Power plant foundations",0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3150,"BoP foundations",0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3160,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BO$3,$K197:$AV197)","v":0},0,0,0,0,null,0]
[null,null,null,3170,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3180,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3190,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3200,"General site setup",749510,null,null,null,null,0,0,0,0,0,0,0,0,0,200000,0,0,0,150000,0,0,0,171210,0,188300,0,40000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,200000,0,150000,0,171210,188300,40000,0,0,0,0,0,0,0,0,null,749510]
[null,null,null,3210,"Fencing and security gatehouse",131210,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,131210,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,131210,0,0,0,0,0,0,0,0,0,0,null,131210]
[null,null,null,3220,"Construction water, power and lighting",168300,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,168300,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,168300,0,0,0,0,0,0,0,0,0,null,168300]
[null,null,null,3230,"Security system",20000,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,20000,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,20000,0,0,0,0,0,0,0,0,0,null,20000]
[null,null,null,3240,"Fuel storage",20000,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,20000,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,20000,0,0,0,0,0,0,0,0,0,0,0,0,null,20000]
[null,null,null,3250,"First aid station",40000,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,40000,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,40000,0,0,0,0,0,0,0,0,null,40000]
[null,null,null,3260,"Local emergency services capacity upgrades",200000,null,null,null,null,null,0,null,0,null,0,null,0,null,200000,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,200000]
[null,null,null,3270,"Owner's site office establishment",40000,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,40000,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,40000,0,0,0,0,0,0,0,0,0,0,null,40000]
[null,null,null,3280,"Ablutions and waste water storage",120000,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,120000,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,120000,0,0,0,0,0,0,0,0,0,0,0,0,null,120000]
[null,null,null,3290,"Communications setup",10000,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,10000,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,10000,0,0,0,0,0,0,0,0,0,0,0,0,null,10000]
[null,null,null,3300,"Kitraco and laydown areas",384800,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,384800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,384800,0,0,0,0,0,0,0,0,0,0,0,0,null,384800]
[null,null,null,3310,"Kitraco setup",237400,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,237400,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,237400,0,0,0,0,0,0,0,0,0,0,0,0,null,237400]
[null,null,null,3320,"Gisenyi laydown area setup",147400,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,147400,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,147400,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BN$3,$K213:$AV213)","v":0},0,0,0,0,0,null,147400]
[null,null,null,3330,"Site laydown areas setup",0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3340,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3350,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3360,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3370,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3380,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3390,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3400,"Common logistics and plant",0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3410,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3420,0,{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K223:CG223)+SUMIF($K$5:$CG$5,\"Forecast RW\",K223:CG223)","v":0},null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3430,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(BA224:BS224)","v":0}]
[null,null,null,3440,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3450,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3460,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3470,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3480,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BM$3,$K229:$AV229)","v":0},0,0,0,0,0,0,null,0]
[null,null,null,3490,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,{"$f":"SUMIF($K$3:$AV$3,BA$3,$K230:$AV230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3500,"Waste management",14000,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1000,0,1000,0,1000,0,1000,0,1000,0,1000,0,1000,0,1000,0,1000,0,1000,0,1000,0,1000,0,1000,0,1000,null,null,null,null,0,0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,null,14000]
[null,null,null,3510,"Solid waste disposal",7000,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,null,null,null,0,0,0,0,0,500,500,500,500,500,500,500,500,500,500,500,500,500,500,null,7000]
[null,null,null,3520,"Sewerage disposal",7000,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,null,null,null,0,0,0,0,0,500,500,500,500,500,500,500,500,500,500,500,500,500,500,null,7000]
[null,null,null,3530,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3540,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3550,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3560,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3570,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3580,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3590,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3600,"Consumables",295760.76190476189,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36970.095238095237,0,36970.095238095237,0,36970.095238095237,0,36970.095238095237,0,36970.095238095237,0,36970.095238095237,0,36970.095238095237,0,36970.095238095237,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,36970.095238095237,36970.095238095237,36970.095238095237,36970.095238095237,36970.095238095237,36970.095238095237,36970.095238095237,36970.095238095237,null,295760.76190476189]
[null,null,null,3610,"Electricity consumption",213284.57142857142,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,26660.571428571431,null,26660.571428571431,null,26660.571428571431,null,26660.571428571431,null,26660.571428571431,null,26660.571428571431,null,26660.571428571431,null,26660.571428571431,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,26660.571428571431,26660.571428571431,26660.571428571431,26660.571428571431,26660.571428571431,26660.571428571431,26660.571428571431,26660.571428571431,null,213284.57142857142]
[null,null,null,3620,"Water consumption",70476.190476190473,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,8809.5238095238092,null,8809.5238095238092,null,8809.5238095238092,null,8809.5238095238092,null,8809.5238095238092,null,8809.5238095238092,null,8809.5238095238092,null,8809.5238095238092,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,8809.5238095238092,8809.5238095238092,8809.5238095238092,8809.5238095238092,8809.5238095238092,8809.5238095238092,8809.5238095238092,8809.5238095238092,null,70476.190476190473]
[null,null,null,3630,"Fuel",12000,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1500,null,1500,null,1500,null,1500,null,1500,null,1500,null,1500,null,1500,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1500,1500,1500,1500,1500,1500,1500,1500,null,12000]
[null,null,null,3640,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BP$3,$K245:$AV245)","v":0},0,0,0,null,0]
[null,null,null,3650,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3660,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3670,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3680,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3690,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3700,"HSECQ and security",184750.70028011201,null,null,null,null,0,0,0,2941.1764705882351,0,2941.1764705882351,0,2941.1764705882351,0,2941.1764705882351,0,6841.1764705882351,0,6841.1764705882351,0,6841.1764705882351,0,6841.1764705882351,0,6841.1764705882351,0,6841.1764705882351,0,16641.176470588234,0,16641.176470588234,0,11641.176470588234,0,17403.081232492994,0,17403.081232492994,0,17403.081232492994,0,17403.081232492994,0,17403.081232492994,null,null,null,null,0,2941.1764705882351,2941.1764705882351,2941.1764705882351,2941.1764705882351,6841.1764705882351,6841.1764705882351,6841.1764705882351,6841.1764705882351,6841.1764705882351,6841.1764705882351,16641.176470588234,16641.176470588234,11641.176470588234,17403.081232492994,17403.081232492994,17403.081232492994,17403.081232492994,17403.081232492994,null,184750.70028011201]
[null,null,null,3710,"Emergency management",48400,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,9800,null,9800,null,4800,null,4800,null,4800,null,4800,null,4800,null,4800,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,9800,9800,4800,4800,4800,4800,4800,4800,null,48400]
[null,null,null,3720,"Health and safety",5600,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,400,null,400,null,400,null,400,null,400,null,400,null,400,null,400,null,400,null,400,null,400,null,400,null,400,null,400,null,null,null,null,0,0,0,0,0,400,400,400,400,400,400,400,400,400,400,400,400,400,400,null,5600]
[null,null,null,3730,"Environment",7000,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,null,null,null,0,0,0,0,0,500,500,500,500,500,500,500,500,500,500,500,500,500,500,null,7000]
[null,null,null,3740,"Security",{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K255:CG255)+SUMIF($K$5:$CG$5,\"Forecast RW\",K255:CG255)","v":42000},null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,3000,null,3000,null,3000,null,3000,null,3000,null,3000,null,3000,null,3000,null,3000,null,3000,null,3000,null,3000,null,3000,null,3000,null,null,null,null,0,0,0,0,0,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,3000,null,42000]
[null,null,null,3750,"Community",52941.176470588245,null,null,null,null,null,0,null,2941.1764705882351,null,2941.1764705882351,null,2941.1764705882351,null,2941.1764705882351,null,2941.1764705882351,null,2941.1764705882351,null,2941.1764705882351,null,2941.1764705882351,null,2941.1764705882351,null,2941.1764705882351,null,2941.1764705882351,null,2941.1764705882351,null,2941.1764705882351,null,2941.1764705882351,null,2941.1764705882351,null,2941.1764705882351,null,2941.1764705882351,null,2941.1764705882351,null,null,null,null,0,2941.1764705882351,2941.1764705882351,2941.1764705882351,2941.1764705882351,2941.1764705882351,2941.1764705882351,2941.1764705882351,2941.1764705882351,2941.1764705882351,2941.1764705882351,2941.1764705882351,2941.1764705882351,2941.1764705882351,2941.1764705882351,2941.1764705882351,2941.1764705882351,2941.1764705882351,2941.1764705882351,null,52941.176470588245]
[null,null,null,3760,"Quality",28809.523809523809,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,5761.9047619047615,null,5761.9047619047615,null,5761.9047619047615,null,5761.9047619047615,null,5761.9047619047615,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5761.9047619047615,5761.9047619047615,5761.9047619047615,5761.9047619047615,5761.9047619047615,null,28809.523809523809]
[null,null,null,3770,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3780,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3790,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3800,"Workforce services",7000,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,500,0,500,0,500,0,500,0,500,0,500,0,500,0,500,0,500,0,500,0,500,0,500,0,500,0,500,null,null,null,null,0,0,0,0,0,500,500,500,500,500,500,500,500,500,{"$f":"SUMIF($K$3:$AV$3,BO$3,$K261:$AV261)","v":500},500,500,500,500,null,7000]
[null,null,null,3810,"IR and labour compliance",7000,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,500,null,null,null,null,0,0,0,0,0,500,500,500,500,500,500,500,500,500,500,500,500,500,500,null,7000]
[null,null,null,3820,"Transport",0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3830,"Messing",0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3840,"Potable water",0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3850,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3860,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3870,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3880,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3890,0,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3900,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3910,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3920,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3930,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3940,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3950,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3960,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BN$3,$K277:$AV277)","v":0},0,0,0,0,0,null,0]
[null,null,null,3970,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3980,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,3990,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,"Total",null,{"$f":"SUM(F191,F201,F211,F221,F231,F241,F251,F261,F271)","v":3179393.6407563025},null,null,null,null,0,0,0,2941.1764705882351,0,2941.1764705882351,0,2941.1764705882351,0,202941.17647058822,0,84955.462184873948,0,990221.45623249293,0,455421.45623249299,0,395705.84313725494,0,387462.50980392162,0,214162.5098039216,0,55111.271708683475,0,55111.271708683475,0,50111.271708683475,0,55873.176470588231,0,55873.176470588231,0,55873.176470588231,0,55873.176470588231,0,55873.176470588231,null,null,null,null,0,2941.1764705882351,2941.1764705882351,2941.1764705882351,202941.17647058822,84955.462184873948,990221.45623249293,455421.45623249299,395705.84313725494,387462.50980392162,214162.5098039216,55111.271708683475,55111.271708683475,50111.271708683475,55873.176470588231,55873.176470588231,55873.176470588231,55873.176470588231,55873.176470588231,null,3179393.6407563034]
[null,4000,"Gas Plant",4100,"Train 1",{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K282:CG282)+SUMIF($K$5:$CG$5,\"Forecast RW\",K282:CG282)","v":10706273.6},{"$f":"SUM(K282:AV282)","v":10706273.6},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6362136.7999999998,0,0,0,559583.33333333326,0,0,0,0,0,0,0,3784553.4666666668,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,6362136.7999999998,0,559583.33333333326,0,0,0,3784553.4666666668,0,0,0,0,null,10706273.6]
[null,null,null,4110,"FRSS 1A and 1B",1868572,{"$f":"SUM(K283:AV283)","v":1868572},null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1193286,null,0,null,0,null,0,null,0,null,0,null,675286,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,1193286,0,0,0,0,0,675286,0,0,0,0,null,1868572]
[null,null,null,4120,"Barge 1 compressors",1531200,1531200,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1515600,null,0,null,0,null,0,null,0,null,0,null,15600,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,1515600,0,0,0,0,0,15600,0,0,0,0,null,1531200]
[null,null,null,4130,"Barge 1 hull and topsides",2392413.3333333335,2392413.3333333335,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1196206.6666666667,null,0,null,0,null,0,null,0,null,0,null,1196206.6666666667,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,1196206.6666666667,0,0,0,0,0,1196206.6666666667,0,0,0,0,null,2392413.3333333335]
[null,null,null,4140,"Export pipeline Barge 1 to shore",1500000,1500000,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,750000,null,0,null,0,null,0,null,0,null,0,null,750000,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,750000,0,0,0,0,0,750000,0,0,0,0,null,1500000]
[null,null,null,4150,"Train 1 mooring system",1119166.6666666665,1119166.6666666665,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,559583.33333333326,null,0,null,559583.33333333326,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,559583.33333333326,0,559583.33333333326,0,0,0,0,0,0,0,0,null,1119166.6666666665]
[null,null,null,4160,"Onshore Train 1",2294921.6,2294921.6,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1147460.8,null,0,null,0,null,0,null,0,null,0,null,1147460.8,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,1147460.8,0,0,0,0,0,1147460.8,0,0,0,0,null,{"$f":"SUM(BA288:BS288)","v":2294921.6}]
[null,null,null,4170,"Train 1 pre-commissioning",0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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,null,0]
[null,null,null,4180,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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,null,0]
[null,null,null,4190,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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,null,0]
[null,null,null,4200,"Train 2",null,9493940.2666666657,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5755970.1333333328,0,0,0,559583.33333333326,0,0,0,0,0,0,0,3178386.8,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,5755970.1333333328,0,559583.33333333326,0,0,0,3178386.8,0,null,9493940.2666666657]
[null,null,null,4210,"FRSS 2A and 2B",null,1868572,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1193286,null,0,null,0,null,0,null,0,null,0,null,675286,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1193286,{"$f":"SUMIF($K$3:$AV$3,BM$3,$K293:$AV293)","v":0},0,0,0,0,675286,0,null,1868572]
[null,null,null,4220,"Barge 2 compressors",null,1531200,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1515600,null,0,null,0,null,0,null,0,null,0,null,15600,null,0,null,null,null,null,null,{"$f":"SUMIF($K$3:$AV$3,BA$3,$K294:$AV294)","v":0},0,0,0,0,0,0,0,0,0,0,1515600,0,0,0,0,0,15600,0,null,1531200]
[null,null,null,4230,"Barge 2 hull and topsides",null,2430080,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1215040,null,0,null,0,null,0,null,0,null,0,null,1215040,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1215040,0,0,0,0,0,1215040,0,null,2430080]
[null,null,null,4240,"Export pipeline Barge 2 to Barge 1",null,250000,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,125000,null,0,null,0,null,0,null,0,null,0,null,125000,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,125000,0,0,0,0,0,125000,0,null,250000]
[null,null,null,4250,"Train 2 mooring system",null,1119166.6666666665,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,559583.33333333326,null,0,null,559583.33333333326,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,559583.33333333326,0,559583.33333333326,0,0,0,0,0,null,1119166.6666666665]
[null,null,null,4260,"Onshore Train 2",null,2294921.6,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1147460.8,null,0,null,0,null,0,null,0,null,0,null,1147460.8,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,1147460.8,0,0,0,0,0,1147460.8,0,null,2294921.6]
[null,null,null,4270,"Train 2 pre-commissioning",null,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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,null,0]
[null,null,null,4280,0,null,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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,null,0]
[null,null,null,4290,0,null,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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,null,0]
[null,null,null,4300,"Train 3",null,6940553.4666666659,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6380970.1333333328,0,0,0,559583.33333333326,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6380970.1333333328,0,559583.33333333326,0,0,null,6940553.4666666659]
[null,null,null,4310,"FRSS 3A and 3B",null,1193286,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1193286,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1193286,0,0,0,0,null,1193286]
[null,null,null,4320,"Barge 3 compressors",null,1515600,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1515600,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1515600,0,0,0,0,null,1515600]
[null,null,null,4330,"Barge 3 hull and topsides",null,1215040,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1215040,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1215040,0,0,0,0,null,1215040]
[null,null,null,4340,"Export pipeline Barge 3 to shore",null,750000,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,750000,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,750000,0,0,0,0,null,750000]
[null,null,null,4350,"Train 3 mooring system",null,1119166.6666666665,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,559583.33333333326,null,0,null,559583.33333333326,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,559583.33333333326,0,559583.33333333326,0,0,null,1119166.6666666665]
[null,null,null,4360,"Onshore Train 3",null,1147460.8,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1147460.8,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1147460.8,0,0,0,0,null,1147460.8]
[null,null,null,4370,"Train 3 pre-commissioning",null,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BP$3,$K309:$AV309)","v":0},0,0,0,null,0]
[null,null,null,4380,0,null,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,4390,0,null,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,4400,"Train 4",null,5325300.1333333328,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5325300.1333333328,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5325300.1333333328,0,null,5325300.1333333328]
[null,null,null,4410,"FRSS 4A and 4B",{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K313:CG313)+SUMIF($K$5:$CG$5,\"Forecast RW\",K313:CG313)","v":1232616},1232616,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1232616,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1232616,0,null,1232616]
[null,null,null,4420,"Barge 4 compressors",1515600,1515600,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1515600,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1515600,0,null,1515600]
[null,null,null,4430,"Barge 4 hull and topsides",745040,745040,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,745040,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,745040,0,null,745040]
[null,null,null,4440,"Export pipeline Barge 4 to Barge 3",125000,125000,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,125000,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,125000,0,null,125000]
[null,null,null,4450,"Train 4 mooring system",559583.33333333326,559583.33333333326,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,559583.33333333326,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,559583.33333333326,0,null,559583.33333333326]
[null,null,null,4460,"Onshore Train 4",1147460.8,1147460.8,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1147460.8,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1147460.8,0,null,1147460.8]
[null,null,null,4470,"Train 4 pre-commissioning",0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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,null,0]
[null,null,null,4480,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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,null,0]
[null,null,null,4490,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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,null,0]
[null,null,null,4500,"Common systems",757435.70555555541,757435.70555555541,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,159967.85277777776,0,59027.777777777781,0,59027.777777777781,0,59027.777777777781,0,59027.777777777781,0,59027.777777777781,0,159967.85277777776,0,59027.777777777781,0,27777.777777777777,0,27777.777777777777,0,27777.777777777777,0,null,null,null,null,0,0,0,0,0,0,0,0,159967.85277777776,59027.777777777781,59027.777777777781,59027.777777777781,59027.777777777781,59027.777777777781,159967.85277777776,59027.777777777781,27777.777777777777,27777.777777777777,27777.777777777777,null,757435.70555555541]
[null,null,null,4510,"Control and electrical",555555.55555555539,555555.55555555539,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,59027.777777777781,null,59027.777777777781,null,59027.777777777781,null,59027.777777777781,null,59027.777777777781,null,59027.777777777781,null,59027.777777777781,null,59027.777777777781,null,27777.777777777777,null,27777.777777777777,null,27777.777777777777,null,null,null,null,null,0,0,0,0,0,0,0,0,59027.777777777781,59027.777777777781,59027.777777777781,59027.777777777781,59027.777777777781,59027.777777777781,59027.777777777781,59027.777777777781,27777.777777777777,27777.777777777777,27777.777777777777,null,555555.55555555539]
[null,null,null,4520,"Onshore auxiliary systems",201880.15,201880.15,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,100940.075,null,0,null,0,null,0,null,0,null,0,null,100940.075,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,100940.075,0,0,0,0,0,100940.075,0,0,0,0,null,201880.15]
[null,null,null,4530,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BO$3,$K325:$AV325)","v":0},0,0,0,0,null,0]
[null,null,null,4540,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,4550,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,4560,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,4570,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,4580,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,4590,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,4600,"Construction labour and equipment",{"$f":"(SUMIF($K$5:$CG$5,\"Forecast Off Site\",K332:CG332)+SUMIF($K$5:$CG$5,\"Forecast RW\",K332:CG332))/4","v":3038393.9043209888},12153575.617283955,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,450000,0,601250,0,601250,0,901366.66666666674,0,1869244.1358024692,0,1869244.1358024692,0,1172244.1358024692,0,1172244.1358024692,0,1172244.1358024692,0,1172244.1358024692,0,1172244.1358024692,0,null,null,null,null,0,0,0,0,0,0,0,0,450000,601250,601250,901366.66666666674,1869244.1358024692,1869244.1358024692,1172244.1358024692,1172244.1358024692,1172244.1358024692,1172244.1358024692,1172244.1358024692,null,12153575.617283955]
[null,null,null,4610,"Construction vessels",{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K333:CG333)+SUMIF($K$5:$CG$5,\"Forecast RW\",K333:CG333)","v":2700000},2700000,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,450000,null,450000,null,450000,null,450000,null,450000,null,450000,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,450000,450000,450000,450000,450000,450000,0,0,0,0,0,null,2700000]
[null,null,null,4620,"Site setup",302500,302500,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,151250,null,151250,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,151250,151250,0,0,0,0,0,0,0,0,null,302500]
[null,null,null,4630,"Construction services",1633333.3333333333,1633333.3333333333,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,233333.33333333334,null,233333.33333333334,null,233333.33333333334,null,233333.33333333334,null,233333.33333333334,null,233333.33333333334,null,233333.33333333334,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,233333.33333333334,233333.33333333334,233333.33333333334,233333.33333333334,233333.33333333334,233333.33333333334,233333.33333333334,null,1633333.3333333333]
[null,null,null,4640,"Logistics",3610933.333333333,3610933.333333333,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,451366.66666666669,null,451366.66666666669,null,451366.66666666669,null,451366.66666666669,null,451366.66666666669,null,451366.66666666669,null,451366.66666666669,null,451366.66666666669,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,451366.66666666669,451366.66666666669,451366.66666666669,451366.66666666669,451366.66666666669,451366.66666666669,451366.66666666669,451366.66666666669,null,3610933.333333333]
[null,null,null,4650,"Construction labour",3412808.9506172845,3412808.9506172845,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,487544.13580246922,null,487544.13580246922,null,487544.13580246922,null,487544.13580246922,null,487544.13580246922,null,487544.13580246922,null,487544.13580246922,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,487544.13580246922,487544.13580246922,487544.13580246922,487544.13580246922,487544.13580246922,487544.13580246922,487544.13580246922,null,3412808.9506172845]
[null,null,null,4660,"Construction and commissioning spares",494000,494000,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,247000,null,247000,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,247000,247000,0,0,0,0,0,null,494000]
[null,null,null,4670,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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,null,0]
[null,null,null,4680,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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,null,0]
[null,null,null,4690,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BN$3,$K341:$AV341)","v":0},0,0,0,0,0,null,0]
[null,null,null,4700,"Construction management",{"$f":"(SUMIF($K$5:$CG$5,\"Forecast Off Site\",K342:CG342)+SUMIF($K$5:$CG$5,\"Forecast RW\",K342:CG342))/4","v":520075.92592592578},2080303.7037037031,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,189118.51851851851,0,189118.51851851851,0,189118.51851851851,0,189118.51851851851,0,189118.51851851851,0,189118.51851851851,0,189118.51851851851,0,189118.51851851851,0,189118.51851851851,0,189118.51851851851,0,189118.51851851851,0,null,null,null,null,0,0,0,0,0,0,0,0,189118.51851851851,189118.51851851851,189118.51851851851,189118.51851851851,189118.51851851851,189118.51851851851,189118.51851851851,189118.51851851851,189118.51851851851,189118.51851851851,189118.51851851851,null,2080303.7037037031]
[null,null,null,4710,"Project management",{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K343:CG343)+SUMIF($K$5:$CG$5,\"Forecast RW\",K343:CG343)","v":2080303.7037037031},2080303.7037037031,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,189118.51851851851,null,189118.51851851851,null,189118.51851851851,null,189118.51851851851,null,189118.51851851851,null,189118.51851851851,null,189118.51851851851,null,189118.51851851851,null,189118.51851851851,null,189118.51851851851,null,189118.51851851851,null,null,null,null,null,0,0,0,0,0,0,0,0,189118.51851851851,189118.51851851851,189118.51851851851,189118.51851851851,189118.51851851851,189118.51851851851,189118.51851851851,189118.51851851851,189118.51851851851,189118.51851851851,189118.51851851851,null,2080303.7037037031]
[null,null,null,4720,"Construction management",0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,4730,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,4740,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,4750,0,0,{"$f":"SUM(K347:AV347)","v":0},null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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,null,0]
[null,null,null,4760,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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,null,0]
[null,null,null,4770,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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,null,0]
[null,null,null,4780,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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,null,0]
[null,null,null,4790,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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,null,0]
[null,null,null,4800,0,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(BA352:BS352)","v":0}]
[null,null,null,4810,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,4820,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,4830,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,4840,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,4850,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BM$3,$K357:$AV357)","v":0},0,0,0,0,0,0,null,0]
[null,null,null,4860,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,{"$f":"SUMIF($K$3:$AV$3,BA$3,$K358:$AV358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,4870,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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,null,0]
[null,null,null,4880,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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,null,0]
[null,null,null,4890,0,0,0,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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,null,0]
[null,null,null,4900,0,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,4910,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,4920,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,4930,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,4940,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,4950,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,4960,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,4970,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,4980,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,4990,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,"Total",null,{"$f":"SUM(F282,F292,F302,F312,F322,F332,F342,F352,F362)","v":15022179.13580247},{"$f":"SUM(K372:AV372)","v":47457382.493209884},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7161223.1712962966,0,849396.29629629629,0,1408979.6296296294,0,6905483.0962962965,0,2117390.4320987654,0,2676973.7654320989,0,11686854.107098766,0,1420390.4320987654,0,1948723.7654320986,0,9892827.3654320985,0,1389140.4320987654,0,null,null,null,null,0,0,0,0,0,0,0,0,7161223.1712962966,849396.29629629629,1408979.6296296294,6905483.0962962965,2117390.4320987654,2676973.7654320989,11686854.107098766,1420390.4320987654,1948723.7654320986,9892827.3654320985,1389140.4320987654,null,{"$f":"SUM(BA372:BS372)","v":47457382.493209884},{"$f":"SUM(BU282:BU362)","v":94914764.986419737},{"$f":"BV372/BU372","v":1.9999999999999993}]
[null,5000,"Power Plant",5100,"Power plant",{"$f":"(SUMIF($K$5:$CG$5,\"Forecast Off Site\",K373:CG373)+SUMIF($K$5:$CG$5,\"Forecast RW\",K373:CG373))/2","v":19481235.749999996},{"$f":"SUM(K373:AV373)","v":38962471.499999993},{"$f":"G373-F373","v":19481235.749999996},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8110961.4999999991,0,5224852.4999999991,0,12191322.499999996,0,0,0,0,0,5224852.4999999991,0,1492815,0,1492815,0,5224852.5,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,8110961.4999999991,5224852.4999999991,12191322.499999996,0,0,5224852.4999999991,1492815,{"$f":"SUMIF($K$3:$AV$3,BP$3,$K373:$AV373)","v":1492815},5224852.5,0,0]
[null,null,null,5110,"In country component",{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K374:CG374)+SUMIF($K$5:$CG$5,\"Forecast RW\",K374:CG374)","v":9703297.5},null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,1492815,null,0,null,0,null,0,null,0,null,0,null,1492815,null,1492815,null,5224852.5,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,1492815,0,0,0,0,0,1492815,1492815,5224852.5,0,0]
[null,null,null,5120,"Out of country component",29259173.999999993,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,6618146.4999999991,null,5224852.4999999991,null,12191322.499999996,null,0,null,0,null,5224852.4999999991,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,6618146.4999999991,5224852.4999999991,12191322.499999996,0,0,5224852.4999999991,0,0,0,0,0]
[null,null,null,5130,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5140,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5150,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5160,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5170,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5180,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5190,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5200,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5210,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5220,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5230,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5240,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5250,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5260,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BO$3,$K389:$AV389)","v":0},0,0,0,0]
[null,null,null,5270,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5280,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5290,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5300,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5310,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5320,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5330,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5340,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5350,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5360,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5370,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5380,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5390,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5400,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5410,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5420,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BN$3,$K405:$AV405)","v":0},0,0,0,0,0]
[null,null,null,5430,0,{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K406:CG406)+SUMIF($K$5:$CG$5,\"Forecast RW\",K406:CG406)","v":0},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5440,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5450,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5460,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5470,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5480,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5490,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5500,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5510,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5520,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5530,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5540,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5550,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5560,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5570,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5580,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BM$3,$K421:$AV421)","v":0},0,0,0,0,0,0]
[null,null,null,5590,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($K$3:$AV$3,BA$3,$K422:$AV422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5600,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5610,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5620,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5630,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5640,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5650,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5660,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5670,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5680,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5690,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5700,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5710,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5720,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5730,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5740,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BP$3,$K437:$AV437)","v":0},0,0,0]
[null,null,null,5750,0,{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K438:CG438)+SUMIF($K$5:$CG$5,\"Forecast RW\",K438:CG438)","v":0},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5760,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5770,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5780,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5790,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5800,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5810,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5820,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5830,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5840,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5850,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5860,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5870,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5880,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5890,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5900,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BO$3,$K453:$AV453)","v":0},0,0,0,0]
[null,null,null,5910,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5920,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5930,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5940,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5950,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5960,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5970,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5980,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5990,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,{"$f":"SUM(F373,F383,F393,F403,F413,F423,F433,F443,F453)","v":19481235.749999996},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8110961.4999999991,0,5224852.4999999991,0,12191322.499999996,0,0,0,0,0,5224852.4999999991,0,1492815,0,1492815,0,5224852.5,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,8110961.4999999991,5224852.4999999991,12191322.499999996,0,0,5224852.4999999991,1492815,1492815,5224852.5,0,0]
[null,6000,"GoR Scope",6100,"Land acquisition",{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K464:CG464)+SUMIF($K$5:$CG$5,\"Forecast RW\",K464:CG464)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6110,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6120,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6130,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6140,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6150,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BN$3,$K469:$AV469)","v":0},0,0,0,0,0]
[null,null,null,6160,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6170,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6180,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6190,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6200,"Site access road",0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6210,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6220,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6230,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6240,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6250,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6260,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6270,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6280,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6290,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6300,"Construction power",0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6310,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BM$3,$K485:$AV485)","v":0},0,0,0,0,0,0]
[null,null,null,6320,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"SUMIF($K$3:$AV$3,BA$3,$K486:$AV486)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6330,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6340,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6350,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6360,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6370,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6380,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6390,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6400,"Construction water",0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6410,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6420,0,{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K496:CG496)+SUMIF($K$5:$CG$5,\"Forecast RW\",K496:CG496)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6430,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6440,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6450,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6460,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6470,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BP$3,$K501:$AV501)","v":0},0,0,0]
[null,null,null,6480,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6490,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6500,"Grid connection",0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6510,"Feasibility study",0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6520,"ESIA",0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6530,"Design and procurement",0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6540,"Line works",0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6550,"Substation works",0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6560,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6570,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6580,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6590,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6600,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6610,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6620,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6630,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BO$3,$K517:$AV517)","v":0},0,0,0,0]
[null,null,null,6640,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6650,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6660,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6670,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6680,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6690,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6700,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6710,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6720,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6730,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6740,0,{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K528:CG528)+SUMIF($K$5:$CG$5,\"Forecast RW\",K528:CG528)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6750,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6760,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6770,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6780,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6790,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BN$3,$K533:$AV533)","v":0},0,0,0,0,0]
[null,null,null,6800,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6810,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6820,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6830,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6840,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6850,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6860,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6870,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6880,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6890,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6900,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6910,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6920,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6930,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6940,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6950,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BM$3,$K549:$AV549)","v":0},0,0,0,0,0,0]
[null,null,null,6960,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($K$3:$AV$3,BA$3,$K550:$AV550)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6970,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6980,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6990,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,{"$f":"SUM(F464,F474,F484,F494,F504,F514,F524,F534,F544)","v":0},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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7000,"Balance of Plant",7100,"Buildings",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42000,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42000]
[null,null,null,7110,"Workshop",{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K556:CG556)+SUMIF($K$5:$CG$5,\"Forecast RW\",K556:CG556)","v":14000},null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,14000,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14000]
[null,null,null,7120,"Warehouse",14000,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,14000,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14000]
[null,null,null,7130,"Offices",14000,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,14000,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14000]
[null,null,null,7140,"Control room",0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7150,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7160,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7170,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7180,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7190,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7200,"Site finishing civils",98175,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,98175,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BP$3,$K565:$AV565)","v":0},0,0,98175]
[null,null,null,7210,"Internal roads",98175,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,98175,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,98175]
[null,null,null,7220,"Landscaping",0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7230,"Drainage",0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7240,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7250,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7260,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7270,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7280,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7290,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7300,"Permanent utilities",53333.333333333336,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26666.666666666668,0,26666.666666666668,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26666.666666666668,26666.666666666668]
[null,null,null,7310,"Power distribution",0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7320,"Earthing and lightning protection",20000,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,10000,null,10000,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000]
[null,null,null,7330,"Lighting",0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7340,"Potable water reticulation",33333.333333333336,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,16666.666666666668,null,16666.666666666668,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16666.666666666668,16666.666666666668]
[null,null,null,7350,"Water reticulation",0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7360,"Sewerage",0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BO$3,$K581:$AV581)","v":0},0,0,0,0]
[null,null,null,7370,"Fire protection",0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7380,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7390,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7400,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7410,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7420,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7430,0,{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K588:CG588)+SUMIF($K$5:$CG$5,\"Forecast RW\",K588:CG588)","v":0},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7440,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7450,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7460,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7470,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7480,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7490,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7500,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7510,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7520,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BN$3,$K597:$AV597)","v":0},0,0,0,0,0]
[null,null,null,7530,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7540,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7550,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7560,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7570,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7580,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7590,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7600,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7610,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7620,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7630,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7640,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7650,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7660,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7670,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7680,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BM$3,$K613:$AV613)","v":0},0,0,0,0,0,0]
[null,null,null,7690,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($K$3:$AV$3,BA$3,$K614:$AV614)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7700,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7710,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7720,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7730,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7740,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7750,0,{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K620:CG620)+SUMIF($K$5:$CG$5,\"Forecast RW\",K620:CG620)","v":0},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7760,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7770,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7780,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7790,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7800,"Integrated control system",155000,null,null,null,null,0,0,0,0,0,0,0,0,12500,0,12500,0,12500,0,20833.333333333336,0,20833.333333333336,0,20833.333333333336,0,8333.3333333333339,0,8333.3333333333339,0,8333.3333333333339,0,7500,0,7500,0,7500,0,7500,0,0,0,0,0,null,null,null,null,0,0,0,0,12500,12500,12500,20833.333333333336,20833.333333333336,20833.333333333336,8333.3333333333339,8333.3333333333339,8333.3333333333339,7500,7500,7500,7500,0,0]
[null,null,null,7810,"Hardware",75000,null,null,null,null,0,null,0,null,0,null,0,null,12500,null,12500,null,12500,null,12500,null,12500,null,12500,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,12500,12500,12500,12500,12500,12500,0,0,0,0,0,0,0,0,0]
[null,null,null,7820,"Software",50000.000000000007,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,8333.3333333333339,null,8333.3333333333339,null,8333.3333333333339,null,8333.3333333333339,null,8333.3333333333339,null,8333.3333333333339,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,8333.3333333333339,0,0,0,0,0,0]
[null,null,null,7830,"Installation",30000,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,7500,null,7500,null,7500,null,7500,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,7500,7500,7500,7500,0,0]
[null,null,null,7840,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BP$3,$K629:$AV629)","v":0},0,0,0]
[null,null,null,7850,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7860,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7870,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7880,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7890,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7900,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8910,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8920,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8930,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8940,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8950,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8960,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8970,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8980,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8990,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,{"$f":"SUM(F555,F565,F575,F585,F595,F605,F615,F625,F635)","v":306508.33333333337},{"$f":"SUM(BA645:BS645)","v":348508.33333333331},null,null,null,0,0,0,0,0,0,0,0,12500,0,12500,0,12500,0,20833.333333333336,0,20833.333333333336,0,20833.333333333336,0,8333.3333333333339,0,8333.3333333333339,0,8333.3333333333339,0,7500,0,7500,0,7500,0,7500,0,0,26666.666666666668,0,166841.66666666666,null,null,null,null,0,0,0,0,12500,12500,12500,20833.333333333336,20833.333333333336,20833.333333333336,8333.3333333333339,8333.3333333333339,8333.3333333333339,7500,{"$f":"SUMIF($K$3:$AV$3,BO$3,$K645:$AV645)","v":7500},7500,7500,26666.666666666668,166841.66666666666]
[null,8000,"Commissioning",8100,"Lake monitoring",{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K646:CG646)+SUMIF($K$5:$CG$5,\"Forecast RW\",K646:CG646)","v":0},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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8110,"Train 1",0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8120,"Train 2",0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8130,"Train 3",0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8140,"Train 4",0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8150,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8160,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8170,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8180,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8190,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8200,"First fills",0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8210,"Lubricating oils",0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8220,"Chemicals for water treatment",0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8230,"Offshore diesel tanks",0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8240,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8250,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BN$3,$K661:$AV661)","v":0},0,0,0,0,0]
[null,null,null,8260,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8270,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8280,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8290,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8300,"Commissioning",0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8310,"Diesel consumption",0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8320,"Lube oil consumption",0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8330,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8340,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8350,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8360,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8370,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8380,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8390,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8400,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8410,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BM$3,$K677:$AV677)","v":0},0,0,0,0,0,0]
[null,null,null,8420,0,{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K678:CG678)+SUMIF($K$5:$CG$5,\"Forecast RW\",K678:CG678)","v":0},null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,{"$f":"SUMIF($K$3:$AV$3,BA$3,$K678:$AV678)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8430,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8440,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8450,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8460,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8470,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8480,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8490,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8500,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8510,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8520,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8530,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8540,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8550,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8560,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8570,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BP$3,$K693:$AV693)","v":0},0,0,0]
[null,null,null,8580,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8590,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8600,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8610,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8620,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8630,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8640,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8650,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8660,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8670,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8680,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8690,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8700,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8710,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8720,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8730,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BO$3,$K709:$AV709)","v":0},0,0,0,0]
[null,null,null,8740,0,{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K710:CG710)+SUMIF($K$5:$CG$5,\"Forecast RW\",K710:CG710)","v":0},null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8750,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8760,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8770,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8780,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8790,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8800,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8810,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8820,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8830,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8840,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8850,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8860,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8870,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8880,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,8890,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BN$3,$K725:$AV725)","v":0},0,0,0,0,0]
[null,null,null,8900,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9910,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9920,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9930,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9940,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9950,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9960,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9970,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9980,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9990,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,{"$f":"SUM(F646,F656,F666,F676,F686,F696,F706,F716,F726)","v":0},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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9000,"Operational Readiness",9100,"Business readiness",{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K737:CG737)+SUMIF($K$5:$CG$5,\"Forecast RW\",K737:CG737)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9110,"Legal",0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9120,"Finance and accounting",0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9130,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9140,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BM$3,$K741:$AV741)","v":0},0,0,0,0,0,0]
[null,null,null,9150,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,{"$f":"SUMIF($K$3:$AV$3,BA$3,$K742:$AV742)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9160,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9170,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9180,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9190,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9200,"People",0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9210,"Organisational planning",0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9220,"Recruitment",0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9230,"Training",0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9240,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9250,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9260,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9270,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9280,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9290,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9300,"HSECQ",0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BP$3,$K757:$AV757)","v":0},0,0,0]
[null,null,null,9310,"PPE",0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9320,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9330,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9340,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9350,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9360,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9370,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9380,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9390,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9400,"O&M contracts",8333.3333333333339,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8333.3333333333339,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8333.3333333333339]
[null,null,null,9410,"Develop contracts - legal",8333.3333333333339,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,8333.3333333333339,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8333.3333333333339]
[null,null,null,9420,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9430,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9440,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9450,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9460,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BO$3,$K773:$AV773)","v":0},0,0,0,0]
[null,null,null,9470,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9480,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9490,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9500,"Asset management",{"$f":"(SUMIF($K$5:$CG$5,\"Forecast Off Site\",K777:CG777)+SUMIF($K$5:$CG$5,\"Forecast RW\",K777:CG777))/4","v":555963.69230769214},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,277981.84615384613,0,277981.84615384613,0,277981.84615384613,0,277981.84615384613,0,277981.84615384613,0,277981.84615384613,0,277981.84615384613,0,277981.84615384613,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,277981.84615384613,277981.84615384613,277981.84615384613,277981.84615384613,277981.84615384613,277981.84615384613,277981.84615384613,277981.84615384613]
[null,null,null,9510,"Asset management system setup",{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K778:CG778)+SUMIF($K$5:$CG$5,\"Forecast RW\",K778:CG778)","v":0},null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9520,"Gas spares",2223854.7692307686,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,277981.84615384613,null,277981.84615384613,null,277981.84615384613,null,277981.84615384613,null,277981.84615384613,null,277981.84615384613,null,277981.84615384613,null,277981.84615384613,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,277981.84615384613,277981.84615384613,277981.84615384613,277981.84615384613,277981.84615384613,277981.84615384613,277981.84615384613,277981.84615384613]
[null,null,null,9530,"Power spares",0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9540,"BoP spares",0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9550,"Operating procedures",0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9560,"Maintenance procedures",0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9570,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9580,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9590,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9600,"Capital items",0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9610,"Tools",0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9620,"Vehicles",0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BN$3,$K789:$AV789)","v":0},0,0,0,0,0]
[null,null,null,9630,"Plant",0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9640,"Furnishings",0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9650,"Computers and IT",0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9660,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9670,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9680,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9690,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9700,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9710,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9720,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9730,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9740,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9750,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9760,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9770,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9780,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BM$3,$K805:$AV805)","v":0},0,0,0,0,0,0]
[null,null,null,9790,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,{"$f":"SUMIF($K$3:$AV$3,BA$3,$K806:$AV806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9800,"Mobilisation",0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9810,"Admin staff",0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9820,"Power staff",0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9830,"Gas staff",{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K810:CG810)+SUMIF($K$5:$CG$5,\"Forecast RW\",K810:CG810)","v":0},null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9840,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9850,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9860,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9870,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9880,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9890,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,9900,"Handover",0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9910,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9920,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9930,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9940,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BP$3,$K821:$AV821)","v":0},0,0,0]
[null,null,null,9950,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9960,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9970,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9980,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9990,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,{"$f":"SUM(F737,F747,F757,F767,F777,F787,F797,F807,F817)","v":564297.02564102551},{"$f":"SUM(BA827:BS827)","v":2232188.102564102},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,277981.84615384613,0,277981.84615384613,0,277981.84615384613,0,277981.84615384613,0,277981.84615384613,0,277981.84615384613,0,277981.84615384613,0,286315.17948717944,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,277981.84615384613,277981.84615384613,277981.84615384613,277981.84615384613,277981.84615384613,277981.84615384613,277981.84615384613,286315.17948717944]
[null,10000,"Financing",10100,"Debt reserve",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15421000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,15421000,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10110,"Debt reserve",null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,15421000,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,15421000,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10120,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,10130,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,10140,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,10150,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,10160,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,10170,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,10180,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,10190,0,null,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BO$3,$K837:$AV837)","v":0},0,0,0,0]
[null,null,null,10200,"Loan costs during construction",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2025000,0,112500,0,112500,0,112500,0,112500,0,156481.62440473607,0,173180.38333466326,0,222757.23692516447,0,302600.03065511124,0,324803.0360892819,0,371300.20689666725,0,null,null,null,null,0,0,0,0,0,0,0,0,2025000,112500,112500,112500,112500,156481.62440473607,173180.38333466326,222757.23692516447,302600.03065511124,324803.0360892819,371300.20689666725]
[null,null,null,10210,"Interest during construction",{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K839:CG839)+SUMIF($K$5:$CG$5,\"Forecast RW\",K839:CG839)","v":1000552.3004093925},null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,49714.216228961966,null,68868.675001525495,null,125736.24235533572,null,217320.62339850995,null,242788.77669064686,null,296123.76673441241,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,49714.216228961966,68868.675001525495,125736.24235533572,217320.62339850995,242788.77669064686,296123.76673441241]
[null,null,null,10220,"Loan administration",3025570.2178962319,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,2025000,null,112500,null,112500,null,112500,null,112500,null,106767.40817577411,null,104311.70833313777,null,97020.994569828763,null,85279.407256601291,null,82014.259398635026,null,75176.440162254818,null,null,null,null,null,0,0,0,0,0,0,0,0,2025000,112500,112500,112500,112500,106767.40817577411,104311.70833313777,97020.994569828763,85279.407256601291,82014.259398635026,75176.440162254818]
[null,null,null,10230,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10240,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10250,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10260,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10270,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10280,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10290,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10300,"Political risk insurance",0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10310,"PRI application fee",0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,10320,"PRI processing fee",0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,10330,"PRI",0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,10340,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,10350,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BN$3,$K853:$AV853)","v":0},0,0,0,0,0]
[null,null,null,10360,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,10370,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,10380,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,10390,0,0,null,null,null,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,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]
[null,null,null,10400,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10410,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10420,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10430,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10440,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10450,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10460,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10470,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10480,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10490,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10500,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10510,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BM$3,$K869:$AV869)","v":0},0,0,0,0,0,0]
[null,null,null,10520,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($K$3:$AV$3,BA$3,$K870:$AV870)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10530,0,{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K871:CG871)+SUMIF($K$5:$CG$5,\"Forecast RW\",K871:CG871)","v":0},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10540,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10550,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10560,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10570,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10580,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10590,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10600,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10610,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10620,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10630,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10640,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10650,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10660,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10670,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BP$3,$K885:$AV885)","v":0},0,0,0]
[null,null,null,10680,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10690,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10700,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10710,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10720,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10730,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10740,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10750,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10760,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10770,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10780,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10790,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10800,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10810,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10820,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10830,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($K$3:$AV$3,BO$3,$K901:$AV901)","v":0},0,0,0,0]
[null,null,null,10840,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10850,0,{"$f":"SUMIF($K$5:$CG$5,\"Forecast Off Site\",K903:CG903)+SUMIF($K$5:$CG$5,\"Forecast RW\",K903:CG903)","v":0},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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10860,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10870,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10880,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10890,0,0,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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10900,0,0,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,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10910,0,0]
[null,null,null,10920,0,0,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]
[null,null,null,10930,0,0]
[null,null,null,10940,0,0]
[null,null,null,10950,0,0]
[null,null,null,10960,0,0]
[null,null,null,10970,0,0]
[null,null,null,10980,0,0]
[null,null,null,10990,0,0]
[null,null,null,"Total",null,{"$f":"SUM(F828,F838,F848,F858,F868,F878,F888,F898,F908)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17446000,0,112500,0,112500,0,112500,0,112500,0,156481.62440473607,0,173180.38333466326,0,222757.23692516447,0,302600.03065511124,0,324803.0360892819,0,371300.20689666725,0]
[]
[null,"Lake Kivu 50 MW",null,null,"Total",153104734.71239412,null,null,null,null,511217.16666666669,42980.185714285712,400092.16666666669,50721.362184873949,623395.5,219561.44888235725,587745.5,307540.14573465753,706300.5,421284.76002037176,1086753.32,271674.19173950009,712644.10571428575,1086610.3969251337,929859.93904761912,557110.39692513365,17371117.408697825,525185.79808870656,7274714.033697824,469962.56160767341,13804602.367031155,311462.56160767341,7463632.3879835391,172657.65523156361,2626289.7237860081,163677.75208386386,8409892.2237860076,163477.75208386386,13687735.065452674,171419.55999346837,3433986.3904526746,164439.65684576862,7681642.2237860076,179239.65684576862,10393393.323786007,198086.22666013503,1898039.7237860081,331281.32351243531]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"14 MW Schedule"]
[null,null,"Task","Start","Duration","Finish"]
[null,null,"Substation procurement","2016-04-01",{"$f":"5*30","v":150},{"$f":"D934+E934","v":"2016-08-29"}]
[null,null,"Substation construction",{"$f":"F934","v":"2016-08-29"},{"$f":"F935-D935","v":360},{"$f":"D953","v":"2017-08-24"}]
[null,null,"Site layout finalised","2016-06-01",30,{"$f":"D936+E936","v":"2016-07-01"}]
[null,null,"ESIA","2016-01-01",{"$f":"9*30","v":270},"2016-09-27"]
[null,null,"Land acquisition","2016-05-01",{"$f":"3*30","v":90},"2016-07-30"]
[null,null,"Construction permit",{"$f":"F937","v":"2016-09-27"},{"$f":"1*30","v":30},"2016-10-27"]
[null,null,"Process design and verification","2016-02-01",{"$f":"8*30","v":240},"2016-09-28"]
[null,null,"Design and procure earthworks",{"$f":"F936","v":"2016-07-01"},60,"2016-08-30"]
[null,null,"Bulk earthworks and site setup",{"$f":"MAX(F938,F939,F941)","v":"2016-10-27"},{"$f":"3*30","v":90},"2017-01-25"]
[null,null,"Finance",{"$f":"F943-E943","v":"2016-06-30"},90,{"$f":"F940","v":"2016-09-28"}]
[null,null,"Procure washtowers",{"$f":"F943","v":"2016-09-28"},{"$f":"6*30","v":180},{"$f":"D944+E944","v":"2017-03-27"}]
[null,null,"Onshore gas plant construction",{"$f":"F942","v":"2017-01-25"},{"$f":"6*30","v":180},{"$f":"MAX(D945+E945,F944+90)","v":"2017-07-24"}]
[null,null,"Procure power plant",{"$f":"F943","v":"2016-09-28"},{"$f":"5*30","v":150},{"$f":"D946+E946","v":"2017-02-25"}]
[null,null,"Power plant construction",{"$f":"MAX(F942,F946)","v":"2017-02-25"},{"$f":"6*30","v":180},"2017-08-24"]
[null,null,"Procure compressors",{"$f":"F943","v":"2016-09-28"},{"$f":"8*30","v":240},"2017-05-26"]
[null,null,"Procure barges",{"$f":"F940","v":"2016-09-28"},{"$f":"6*30","v":180},"2017-03-27"]
[null,null,"First barge assembly",{"$f":"F949","v":"2017-03-27"},60,"2017-05-26"]
[null,null,"First barge topsides",{"$f":"F950","v":"2017-05-26"},{"$f":"MAX(D951+60,F948+20)-D951","v":60},"2017-07-25"]
[null,null,"First barge installation",{"$f":"F951","v":"2017-07-25"},30,"2017-08-24"]
[null,null,"First train commissioning",{"$f":"MAX(F952,F945,F947)","v":"2017-08-24"},90,"2017-11-22"]
[]
[null,null,"First purchase to COD Barge 1",null,{"$f":"(F953-F943)/30","v":14},"months"]

{"sheet":"PPA","index":22,"n_rows":35,"n_cols":41,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"USD/MWH",{"$f":"0.09*1000","v":90}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recover",77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed O&M",14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variable O&M",7,null,"Note the error in the PPA"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(P8:P11)","v":98}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed and Variable O&M Inflated"]
[]
[null,null,null,null,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]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First 10",null,{"$f":"Q19<=10","v":true},{"$f":"R19<=10","v":true},true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Second Period",null,{"$f":"Q19>10","v":false},{"$f":"R19>10","v":false},false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent in First 10",1,{"$f":"$P22*$P$8*Q20","v":77},{"$f":"$P22*$P$8*R20","v":77},77,77,77,77,77,77,77,77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent in Remaining",{"$f":"P22","v":1},{"$f":"$P$8*Q21*$P23","v":0},{"$f":"$P$8*R21*$P23","v":0},0,0,0,0,0,0,0,0,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Cap Charge",null,{"$f":"SUM(Q22:Q23)","v":77},{"$f":"SUM(R22:R23)","v":77},77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77,77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",0.1,{"$f":"NPV(P25,Q24:AO24)","v":698.93208140366016}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"First 10",null,{"$f":"Q27<=10","v":true},{"$f":"R27<=10","v":true},{"$f":"S27<=10","v":true},{"$f":"T27<=10","v":true},{"$f":"U27<=10","v":true},{"$f":"V27<=10","v":true},{"$f":"W27<=10","v":true},{"$f":"X27<=10","v":true},{"$f":"Y27<=10","v":true},{"$f":"Z27<=10","v":true},{"$f":"AA27<=10","v":false},{"$f":"AB27<=10","v":false},{"$f":"AC27<=10","v":false},{"$f":"AD27<=10","v":false},{"$f":"AE27<=10","v":false},{"$f":"AF27<=10","v":false},{"$f":"AG27<=10","v":false},{"$f":"AH27<=10","v":false},{"$f":"AI27<=10","v":false},{"$f":"AJ27<=10","v":false},{"$f":"AK27<=10","v":false},{"$f":"AL27<=10","v":false},{"$f":"AM27<=10","v":false},{"$f":"AN27<=10","v":false},{"$f":"AO27<=10","v":false}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Second Period",null,{"$f":"Q27>10","v":false},{"$f":"R27>10","v":false},false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent in First 10",1.3,{"$f":"$P30*$P$8*Q28","v":100.10000000000001},{"$f":"$P30*$P$8*R28","v":100.10000000000001},100.10000000000001,100.10000000000001,100.10000000000001,100.10000000000001,100.10000000000001,100.10000000000001,100.10000000000001,100.10000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent in Remaining",0.37139397815464642,{"$f":"$P$8*Q29*$P31","v":0},{"$f":"$P$8*R29*$P31","v":0},0,0,0,0,0,0,0,0,28.597336317907775,28.597336317907775,28.597336317907775,28.597336317907775,28.597336317907775,28.597336317907775,28.597336317907775,28.597336317907775,28.597336317907775,28.597336317907775,28.597336317907775,28.597336317907775,28.597336317907775,28.597336317907775,28.597336317907775]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Rate",null,{"$f":"SUM(Q30:Q31)","v":100.10000000000001},{"$f":"SUM(R30:R31)","v":100.10000000000001},100.10000000000001,100.10000000000001,100.10000000000001,100.10000000000001,100.10000000000001,100.10000000000001,100.10000000000001,100.10000000000001,28.597336317907775,28.597336317907775,28.597336317907775,28.597336317907775,28.597336317907775,28.597336317907775,28.597336317907775,28.597336317907775,28.597336317907775,28.597336317907775,28.597336317907775,28.597336317907775,28.597336317907775,28.597336317907775,28.597336317907775]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV",{"$f":"P25","v":0.1},{"$f":"NPV(P34,Q32:AO32)","v":698.93208140366085},null,null,null,null,null,null,null,null,null,{"$f":"AA31/AA24","v":0.37139397815464642}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"Q34-Q25","v":0},"NPV Diff"]

{"sheet":"Gas Analysis and Heat Rate","index":23,"n_rows":69,"n_cols":11,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,24,"M Joules/N m3"]
[null,null,null,null,null,null,null,null,null,{"$f":"J4*1000","v":24000},"KJ/m3"]
[null,null,null,null,null,null,null,null,null,{"$f":"J5/F26","v":679.86742585195884},"kJ/cf"]
[null,null,null,null,null,null,null,null,null,{"$f":"J6*1000","v":679867.4258519588},"kJ/mcf"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"'Conversions (2)'!K8","v":0.94779999999999998},"btu/j"]
[]
[null,null,null,null,null,null,null,null,null,8751,"MJ/MWH"]
[null,null,null,null,null,null,null,null,null,8751,"KJ/kWh"]
[null,null,null,null,null,null,null,null,null,{"$f":"J18/H27","v":8313.4500000000007},"BTU/kWh"]
[]
[]
[null,null,null,null,null,null,null,null,null,24,"MJ/m3"]
[null,null,null,null,null,null,null,null,null,{"$f":"J17","v":8751},{"$f":"K17","v":"MJ/MWH"}]
[null,null,null,null,null,null,null,null,null,{"$f":"1/J22","v":4.1666666666666664E-2},"m3/MJ"]
[null,null,null,null,null,null,null,null,null,{"$f":"J24*J23","v":364.625},"m3/MWH"]
[null,null,null,null,"cubic feet of natural gas/cubic metres (m3)=",35.301000000000002,"cubic metres (m3)/cubic feet of natural gas=",2.8327809410498284E-2]
[null,null,null,null,"million British thermal units/gigajoules (GJ)=",0.95,"gigajoules (GJ)/million British thermal units=",1.0526315789473684]
[null,null,null,null,"MJ/cm (m3)=",35.301000000000002,"cm (m3)/MJ=",2.8327809410498284E-2]
[]
[]
[]
[null,null,null,null,"GJ/thousand cubic feet (Mcf)=",1.05,"thousand cubic feet (Mcf)/GJ=",0.95238095238095233]
[null,null,null,null,"MJ/MCF=",10500,"MCF/MJ=",9.5238095238095241E-5]
[null,null,null,null,"KJ/MCF=",105000000,"MCF/KJ=",9.523809523809524E-9]
[]
[null,null,null,null,"MMBTU/gigajoules (GJ)=",0.94779999999999998,"gigajoules (GJ)/MMBTU=",1.0550749103186325]
[null,null,null,null,"MMBTU/MJ=",9.4779999999999994E-4,"MJ/MMBTU=",1055.0749103186326]
[null,null,null,null,"BTU/MJ=",9478,"MJ/BTU=",1.0550749103186326E-4]
[null,null,null,null,"BTU/kJ=",9.4779999999999998,"kJ/BTU=",0.10550749103186327]
[null,null,null,null,"BTU/MCF=",995190000,"MCF/BTU=",1.0048332479225073E-9]
[null,null,null,null,"kBTU/MCF=",995190,"MCF/kBTU=",1.0048332479225073E-6]
[null,null,null,null,"MBTU/MCF=",995.19,"MCF/MBTU=",1.0048332479225073E-3]
[null,null,null,null,"MMBTU/MCF=",0.99519000000000002,"MCF/KBTU=",1.0048332479225073]
[null,null,null,null,"BTU/MCF=",9.9518999999999996E-4,"MCF/BTU=",1004.8332479225073]
[]
[null,null,null,null,"TJ/million cubic feet (MMcf)=",1.05,"million cubic feet (MMcf)/TJ=",0.95238095238095233]
[null,null,null,null,"PJ/billion cubic feet (Bcf)=",1.05,"billion cubic feet (Bcf)/PJ=",0.95238095238095233]
[null,null,null,null,"EJ/trillion cubic feet (Tcf)=",1.05,"trillion cubic feet (Tcf)/EJ=",0.95238095238095233]
[]
[null,null,null,null,"CF/cm (m3)=",35.301000000000002,"cm (m3)/CF=",2.8327809410498284E-2]
[null,null,null,null,"MCF/M (m3)=",35.301000000000002,"M (m3)/MCF=",2.8327809410498284E-2]
[null,null,null,null,"GJ/M (m3)=",37.066050000000004,"M (m3)/GJ=",2.6978866105236459E-2]
[null,null,null,null,"MJ/cm (m3)=",35.301000000000002,"cm (m3)/MJ=",2.8327809410498284E-2]
[]
[null,null,null,null,"GJ/thousand cubic feet (Mcf)=",1.05,"thousand cubic feet (Mcf)/GJ=",0.95238095238095233]
[null,null,null,null,"GJ/M (m3)=",37.066050000000004,"M (m3)/GJ=",2.6978866105236459E-2]
[]
[null,null,null,null,"BTU/cf=",1050,"cf/BTU=",9.5238095238095238E-4]
[null,null,null,null,"BTU/MCF=",1050000,"MCF/BTU=",9.5238095238095235E-7]
[null,null,null,null,"MMBTU/MCF=",1.05,"MCF/MMBTU=",0.95238095238095233]
[null,null,null,null,"MMBTU/M (m3)=",37.066050000000004,"M (m3)/MMBTU=",2.6978866105236459E-2]
[]
[null,null,null,null,"MMBTU/gigajoules (GJ)=",0.94779999999999998,"gigajoules (GJ)/MMBTU=",1.0550749103186325]
[null,null,null,null,"MMBTU/MJ=",9.4779999999999994E-4,"MJ/MMBTU=",1055.0749103186326]
[null,null,null,null,"kJ/BTU=",0.94781709999999997,"BTU/kJ=",1.0550558752316244]
[]
[]
[null,null,null,null,"BTU/MJ=",947.8,"MJ/BTU=",1.0550749103186326E-3]
[null,null,null,null,"kJ/M (m3)=",35.131836019455001,"M (m3)/kJ=",2.8464211191417059E-2]

{"sheet":"Conversions (2)","index":24,"n_rows":132,"n_cols":15,"rows_kept":132,"cut":false,"hidden":false,"merged":[]}
[]
[null,"In order to compare on a common basis measurements expressed in different units, conversion factors are employed. Energy related measurements cover principally mass, volume and energy units."]
[]
[null,"Energy"]
[]
[null,"To:","TJ","Gcal","Mtoe","MBtu","GWh"]
[null,"From:","Multiply by:",".",".",".","."]
[null,"TJ",1,238.8,"2.388 x 10-5",947.8,0.27779999999999999,null,{"$f":"F8","v":947.8},"Mbtu/TJ",{"$f":"I8/1000","v":0.94779999999999998},"btu/J"]
[null,"Gcal","4.1868 x 10-3",1,"2003-07-10",3.968,"1.163 x 10-3"]
[null,"Mtoe","4.1868 x 104",107,1,"3.968 x 107",11630]
[null,"Mbtu","1.0551 x 10-3",0.252,"2.52 x 10-8",1,"2.931 x 10-4"]
[null,"GWh",3.6,860,"8.6 x 10-5",3412,1]
[]
[]
[null,"Mass"]
[]
[null,"To:","kg","t","lt","st","lb"]
[null,"From:","multiply by:",".",".",".","."]
[null,"kilogram (kg)",1,1E-3,"9.84 x 10-4","1.102 x 10-3",2.2046000000000001]
[null,"tonne (t)",1000,1,0.98399999999999999,1.1023000000000001,2204.6]
[null,"long ton (lt)",1016,1.016,1,1.1200000000000001,2240]
[null,"short ton (lt)",907.2,0.90720000000000001,0.89300000000000002,1,2000]
[null,"pound (lb)",0.45400000000000001,"4.54 x 10-4","4.46 x 10-4","5.0 x 10-4",1]
[]
[]
[null,"Volume"]
[]
[null,"To:","gal U.S.","gal U.K.","bbl","ft3","l","m3"]
[null,"From:","multiply by:",".",".",".",".","."]
[null,"U.S. gallon (gal)",1,0.8327,2.3810000000000001E-2,0.13370000000000001,3.7850000000000001,3.8E-3]
[null,"U.K. gallon (gal)",1.2010000000000001,1,2.8590000000000001E-2,0.1605,4.5460000000000003,4.4999999999999997E-3]
[null,"Barrel (bbl)",42,34.97,1,5.6150000000000002,159,0.159]
[null,"Cubic foot (ft3)",7.48,6.2290000000000001,0.17810000000000001,1,28.3,2.8299999999999999E-2]
[null,"Litre (l)",0.26419999999999999,0.22,6.3E-3,3.5299999999999998E-2,1,1E-3]
[null,"Cubic metre (m3)",264.2,220,6.2889999999999997,35.314700000000002,1000,1]
[]
[]
[null,"Decimal Prefixes"]
[]
[null,"101","deca (da)","2003-01-10","deci (d)"]
[]
[null,"102","hecto (h)","2003-02-10","centi (c)"]
[]
[null,"103","kilo (k)","2003-03-10","milli (m)"]
[]
[null,"106","mega (M)","2003-06-10","micro (µ)"]
[]
[null,"109","giga (G)","2003-09-10","nano (n)"]
[]
[null,"1012","tera (T)","2003-12-10","pico (p)"]
[]
[null,"1015","peta (P)","2015-10-01","femto (f)"]
[]
[null,"1018","exa (E)","2018-10-01","atto (a)"]
[]
[]
[]
[]
[null,"Bbl/tonne FO",null,null,{"$f":"1/0.1444","v":6.9252077562326866}]
[null,"FO Heat Content BTU/lb",null,null,18600]
[null,"FO Heat Content GJ/tonne",null,null,{"$f":"E60*47.7/20500","v":43.279024390243904}]
[null,"Bbl Heat Content GJ/Bbl",null,null,{"$f":"E61/E59","v":6.2494911219512206}]
[]
[]
[]
[]
[]
[null,null,"Fuel Types in Portfolio Manager",null,"Input Unit Options Available","Multiplier to convert input units to kBtu"]
[null,null,"Electricity",null,"kBtu",1]
[null,null,"(Grid Purchase or Onsite Renewable)",null,"MBtu",1000]
[null,null,null,null,"kWh",3.4119999999999999]
[null,null,null,null,"MWh",3412,null,null,null,"1 kbtu = 3412 mwh"]
[null,null,"Natural Gas",null,"kBtu",1,{"$f":"E73&\"/\"&$E$73&\" = \"","v":"kBtu/kBtu = "},null,{"$f":"F73","v":1},"1 kbtu = 1029 kcf"]
[null,null,null,null,"MBtu",1000,{"$f":"$E$73&\"/\"&E74&\" = \"","v":"kBtu/MBtu = "},null,1000]
[null,null,null,null,"cf",1.0289999999999999,"kBtu/cf = ",null,1.0289999999999999,null,2,"$/MMBTU","x MMBTU/MCF",null,{"$f":"1/I75","v":0.97181729834791064}]
[null,null,null,null,"ccf",102.9,"kBtu/ccf = ",null,102.9]
[null,null,null,null,"kcf",1029,"kBtu/kcf = ",null,1029]
[null,null,null,null,"Mcf",1029000,"kBtu/Mcf = ",null,1029000]
[null,null,null,null,"Therms",100,"kBtu/Therms = ",null,100]
[null,null,null,null,"cubic meters",36.338999999999999,"kBtu/cubic meters = ",null,36.338999999999999]
[null,null,"District Steam",null,"kBtu",1,"kBtu/kBtu = ",null,1]
[null,null,null,null,"MBtu",1000,"kBtu/MBtu = ",null,1000]
[null,null,null,null,"Lbs",1.194,"kBtu/Lbs = ",null,1.194]
[null,null,null,null,"kLbs",1194,"kBtu/kLbs = ",null,1194]
[null,null,null,null,"MLbs",1194000,"kBtu/MLbs = ",null,1194000]
[null,null,null,null,"therms",100,"kBtu/therms = ",null,100]
[null,null,"District Hot Water",null,"kBtu",1,"kBtu/kBtu = ",null,1]
[null,null,null,null,"MBtu",1000,"kBtu/MBtu = ",null,1000]
[null,null,null,null,"therms",100,"kBtu/therms = ",null,100]
[null,null,"District Chilled Water (Electric Driven Chiller, Absorption Chiller using Natural Gas, Engine-Driven Chiller using Natural Gas)",null,"kBtu",1,"kBtu/kBtu = ",null,1]
[null,null,null,null,"MBtu",1000,"kBtu/MBtu = ",null,1000]
[null,null,null,null,"Ton Hours",12,"kBtu/Ton Hours = ",null,12]
[null,null,"Kerosene",null,"kBtu",1,"kBtu/kBtu = ",null,1]
[null,null,null,null,"MBtu",1000,"kBtu/MBtu = ",null,1000]
[null,null,null,null,"Gallons",135,"kBtu/Gallons = ",null,135]
[null,null,null,null,"liters",35.1,"kBtu/liters = ",null,35.1]
[null,null,"Fuel Oil (No. 1), Fuel Oil (No. 2), Fuel Oil (No. 4), Diesel",null,"kBtu",1,"kBtu/kBtu = ",null,1]
[null,null,null,null,"MBtu",1000,"kBtu/MBtu = ",null,1000]
[null,null,null,null,"Gallons",138.69049999999999,"kBtu/Gallons = ",null,138.69049999999999]
[null,null,null,null,"liters",36.06,"kBtu/liters = ",null,36.06]
[null,null,"Fuel Oil (No. 5 & No. 6)",null,"kBtu",1,"kBtu/kBtu = ",null,1]
[null,null,null,null,"MBtu",1000,"kBtu/MBtu = ",null,1000]
[null,null,null,null,"Gallons",149.69049999999999,"kBtu/Gallons = ",null,149.69049999999999]
[null,null,null,null,"liters",38.92,"kBtu/liters = ",null,38.92]
[null,null,"Propane and Liquid Propane",null,"kBtu",1,"kBtu/kBtu = ",null,{"$f":"F105","v":1}]
[null,null,null,null,"MBtu",1000,{"$f":"$E$73&\"/\"&E106&\" = \"","v":"kBtu/MBtu = "},null,1000]
[null,null,null,null,"cf",2.5185,"kBtu/cf = ",null,2.5185]
[null,null,null,null,"kcf",2518.5,"kBtu/kcf = ",null,2518.5]
[null,null,null,null,"Gallons",91.647599999999997,"kBtu/Gallons = ",null,91.647599999999997]
[null,null,null,null,"liters",23.827999999999999,"kBtu/liters = ",null,23.827999999999999]
[null,null,"Coal (anthracite)",null,"kBtu",1,"kBtu/kBtu = ",null,1]
[null,null,null,null,"MBtu",1000,"kBtu/MBtu = ",null,1000]
[null,null,null,null,"Tons",25090,"kBtu/Tons = ",null,25090]
[null,null,null,null,"Lbs",12.545,"kBtu/Lbs = ",null,12.545]
[null,null,null,null,"kLbs",12545,"kBtu/kLbs = ",null,12545]
[null,null,null,null,"MLbs",12545000,"kBtu/MLbs = ",null,12545000]
[null,null,"Coal (bituminous)",null,"kBtu",1,"kBtu/kBtu = ",null,1]
[null,null,null,null,"MBtu",1000,"kBtu/MBtu = ",null,1000]
[null,null,null,null,"Tons",24930,"kBtu/Tons = ",null,24930]
[null,null,null,null,"Lbs",12.465,"kBtu/Lbs = ",null,12.465]
[null,null,null,null,"kLbs",12465,"kBtu/kLbs = ",null,12465]
[null,null,null,null,"MLbs",12465000,"kBtu/MLbs = ",null,12465000]
[null,null,"Coke",null,"kBtu",1,"kBtu/kBtu = ",null,1]
[null,null,null,null,"MBtu",1000,"kBtu/MBtu = ",null,1000]
[null,null,null,null,"Tons",24800,"kBtu/Tons = ",null,24800]
[null,null,null,null,"Lbs",12.4,"kBtu/Lbs = ",null,12.4]
[null,null,null,null,"kLbs",12400,"kBtu/kLbs = ",null,12400]
[null,null,null,null,"MLbs",12400000,"kBtu/MLbs = ",null,12400000]
[null,null,"Wood",null,"kBtu",1,"kBtu/kBtu = ",null,1]
[null,null,null,null,"MBtu",1000,"kBtu/MBtu = ",null,1000]
[null,null,null,null,"Tons",15380,"kBtu/Tons = ",null,15380]
[null,null,"Other",null,"kBtu",1,"kBtu/kBtu = ",null,1]

{"sheet":"Phase 1 Expense Budget","index":25,"n_rows":196,"n_cols":59,"rows_kept":196,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,"USD","USD"]
[null,"Opex Summary",null,null,null,null,null,"Monthly","Annual"]
[null,"Totals",null,"Fixed Monthly Costs",null,null,null,{"$f":"H55+H23+H73","v":336363.54299993382},{"$f":"H3*12","v":4036362.5159992059}]
[null,"Gas Cost",null,null,null,null,null,{"$f":"H55","v":95041.887499999983},{"$f":"H4*12","v":1140502.6499999999}]
[null,"Gas Salary Cost",null,null,null,null,null,{"$f":"J35","v":54440.333333333321},653283.99999999988]
[null,"Plant Manager",null,null,null,null,null,{"$f":"H27","v":25341.666666666661},304099.99999999994]
[null,"Divers",null,null,null,null,null,{"$f":"H33","v":7287.9999999999991},87455.999999999985]
[null,"Boat Pilots",null,null,null,null,null,{"$f":"H34","v":3754.6666666666661},{"$f":"I34","v":45055.999999999993}]
[null,"Other Gas Salaries",null,null,null,null,null,{"$f":"H5-H6-H7-H8","v":18055.999999999993},{"$f":"I5-I6-I7-I8","v":216671.99999999994}]
[]
[null,"Gas Operating Cost",null,null,null,null,null,{"$f":"J55","v":40601.554166666669},{"$f":"H11*12","v":487218.65}]
[null,"Overheads Other Than Insurance",null,null,null,null,null,{"$f":"H73-H69","v":71126.067264639714},{"$f":"H12*12","v":853512.80717567657}]
[null,"General Insurance Expense",null,null,null,null,null,{"$f":"H69","v":126470.58823529413},{"$f":"H13*12","v":1517647.0588235296},"Annual kWh","Ann"]
[null,"Power Cost ",null,null,null,null,null,{"$f":"H23","v":43725},{"$f":"H14*12","v":524700},{"$f":"'Expense Detail'!E20","v":112828800},{"$f":"I14/J14*1000","v":4.6504084063643329}]
[]
[]
["Power"]
[null,"Fixed costs",null,null,null,null,null,"$/Month","$/Year"]
[null,null,"Wärtsilä fixed fee",null,null,null,null,{"$f":"D97","v":43725},{"$f":"H19*12","v":524700},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C148","v":"Run hours based maintenance"}]
[null,null,"Local labour taxes",0,"portion of fixed fee that is labour",null,null,{"$f":"H19*D20*$D$84","v":0},{"$f":"H20*12","v":0},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,2.9524000000000004]
[null,null,"Corporate income tax",0,"portion of fixed fee that is income",null,null,{"$f":"H19*D21*$D$85","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Note: no allowance made for withholding tax (fixed) or income taxes (variable)",null,null,null,null,{"$f":"SUM(H19:H22)","v":43725},524700,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,0]
[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,null,null,"Notes"]
["Gas Salaries",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,null,"Includes salary, housing, vehicle and 2 home flights"]
[null,null,"Item","#","Unit","Cost pu","Unit","Monthly","Annual",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,"Administrator, HSE, warehouse manager"]
[null,null,"Plant Manager",1,"persons / month",15000,null,{"$f":"(D27*(F27-$D$83)+1500+$D$86*$D$120+2000*2/12)*(1+$D$84)+$D$82","v":25341.666666666661},{"$f":"H27*12","v":304099.99999999994},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,0]
[null,null,"Day shift admin staff",{"$f":"D126","v":1},"persons / month",600,null,{"$f":"((F28-$D$83)*(1+$D$84)+$D$82)*D28","v":662.66666666666652},{"$f":"H28*12","v":7951.9999999999982},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,0]
[null,null,"Shift supervisors",{"$f":"D127*$D$125","v":4},"persons / month",1200,null,5962.666666666667,71552,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,0]
[null,null,"Skilled operators ",8,"persons / month",800,null,7509.3333333333321,90111.999999999985,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,0]
[null,null,"Semi skilled",4,"persons / month",600,null,2650.6666666666661,31807.999999999993,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,0]
[null,null,"Unskilled",4,"persons / month",350,null,1270.6666666666665,15247.999999999998,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,0]
[null,null,"Divers",6,"persons / month",1000,null,7287.9999999999991,87455.999999999985,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,0]
[null,null,"Boat pilots",4,"persons / month",800,"pp",3754.6666666666661,45055.999999999993,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,"Barge visits for general inspection and routine maintenance"]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(H27:H34)","v":54440.333333333321}]
["Gas Operating Cost"]
[null,null,"Freight costs",1,"containers per year",10000,null,{"$f":"F37*D37/12","v":833.33333333333337},10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C164","v":"Major and minor overhauls plus export pipelines"}]
[null,null,"Crew boat running costs",{"$f":"6*15","v":90},"km per day (15 km round trip)",{"$f":"(D114*D105+D113*D104)","v":2.8499999999999996},"/ km",{"$f":"$D$86*D38*F38","v":7694.9999999999991},92339.999999999985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Work boat running costs",{"$f":"3/12+1/3","v":0.58333333333333326},"days overhaul per gas train",{"$f":"D118","v":997.49999999999989},"per day",{"$f":"(D39*$D$88+1)*$F$39","v":2161.2499999999995},25934.999999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 training days per shift per 6 months inc travel costs for trainer"]
[null,null,"Offshore 50 kW diesel backup gensets",50,"hours operation per year",{"$f":"$D$121*$T$278","v":0},"per hour",{"$f":"D40*$D$87*$F$40/12","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Safety boots, hi vis uniforms, safety glasses, hearing protection, life jackets, breathing apparatus, hard hats, CO2 monitors etc"]
[null,null,"Training",{"$f":"3*2/12*$D$125","v":2},"days training per month",2500,"per day",{"$f":"F41*D41","v":5000},60000,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,0]
[null,null,"PPE",1,"lot per shift per month",250,null,{"$f":"D42*F42*$D$125","v":1000},12000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Site vehicles",2,"vehicles",{"$f":"$D$120","v":55},"per day",{"$f":"D43*F43*$D$86","v":3300},39600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note: excludes capital replacement costs"]
[null,null,"Site vehicles - fuel",20,"km/day average travel",{"$f":"15/100","v":0.15},"l / km",{"$f":"D44*$D$86*D43*F44","v":180},2160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Maintenance",null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Compressors - lube oil",{"$f":"$D$86*24*$D$90*$D$91*$D$88","v":1166.4000000000001},"MWh per month",{"$f":"$D$111","v":2.5},"/MWh",{"$f":"D46*F46","v":2916},34992,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,0]
[null,null,"Compressors - bearings",1,"set per year per compressor",5000,"per set",{"$f":"D47*F47/12*$D$88","v":833.33333333333337},10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Compressors - 8,000 hour overhauls",1,"major overhaul per year",42882,"per o/h",{"$f":"D48/12*F48","v":3573.5},42882,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,0]
[null,null,"Washwater pumps - bearings",1,"set per year per pump",2500,"per set",{"$f":"D49*F49/12*$D$88","v":416.66666666666669},5000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Washwater pumps - 3 month overhauls",4,"minor overhauls per year",2000,"per o/h",{"$f":"D50/12*F50*$D$88","v":1333.3333333333333},16000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Includes offshore diesel generator, valves, flanges, sensors, control system, MCCs, transformers, air lift pumps, other minor pumps etc"]
[null,null,"Instrument and meter calibration",1,"calibration visit per 6 months",3500,"per visit",{"$f":"F51*2/12","v":583.33333333333337},7000,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,"Estimate"]
[null,null,"Remainder of plant",1,"lot per year",{"$f":"60000/4","v":15000},"per lot",{"$f":"D52*F52/12","v":1250},15000,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,0]
[null,null,"Management prescriptions compliance",1,"lot per month",5000,"per lot",{"$f":"D53*F53","v":5000},60000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Contigency",0.05,null,null,null,{"$f":"D54*SUM(H27:H53)","v":4525.8041666666659},54309.649999999994,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,0]
[null,null,"Subtotals - Gas",null,null,null,null,{"$f":"SUM(H27:H54)","v":95041.887499999983},{"$f":"SUM(I27:I54)","v":1140502.6499999999},{"$f":"SUM(H37:H54)","v":40601.554166666669},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Overheads",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assumes local taxes only, no rent cost"]
[null,null,null,null,null,null,null,"Monthly","Annual",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General manager, finance, HR, general admin"]
[null,null,"Site lease",null,null,20000,"per year",{"$f":"F59/12","v":1666.6666666666667},{"$f":"H59*12","v":20000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Management, admin and finance staff",null,null,null,null,22000,{"$f":"H60*12","v":264000},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,"Guard wages of contract security firm plus 50% markup to cover company profit, taxes, management fees, liability insurance etc"]
[null,null,"Insurance - workers",{"$f":"SUM(D134:D135)","v":33},"persons",300,"pp (avg)",{"$f":"D61*F61","v":9900},118800,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,"Includes plant lighting maintenance, 6 monthly RCD and earthing checks, offsite sewerage waste disposal including from barges, maintenance of drainage systems, site erosion control and general cleaning and gardening"]
[null,null,"Security services",{"$f":"3*$D$125","v":12},"guards per month",200,"pp",{"$f":"(D62*F62)*2","v":4800},57600,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,0]
[null,null,"Cleaning/gardening/\nbuilding maintenance",1,"lot per month",4000,"per lot",{"$f":"D63*F63","v":4000},48000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Worker transport from Gisenyi to site",2,"trips per shift per person",2,"pp / trip",{"$f":"D86*3*D64*D133*F64","v":2700},32400,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,"Axiom quote for 10Mbps (to allow for remote SCADA monitoring)"]
[null,null,"Meals and water",1,"meals per shift per person+2L water",{"$f":"(2000+1000)/700","v":4.2857142857142856},"per meal",{"$f":"$D$86*$D$133*$D$124*D65*F65","v":2892.8571428571427},34714.28571428571,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Internet subscription on site",null,null,null,null,3000,36000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office lease, internet, printing, stationery, utilities, fuel etc"]
[null,null,"Telecoms ",{"$f":"$D$134+$D$135","v":33},"persons",{"$f":"20000/700","v":28.571428571428573},"pp /month",{"$f":"F67*D67","v":942.85714285714289},11314.285714285714,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,"Based on quote from insurance broker AoN, grossed up for withholding tax"]
[null,null,"Kigali office lease and operation",null,null,null,null,6000,72000,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,"$2000 per month for PAYE, RSSB, VAT, WHT filing, 4 hours per month of partner level support in audits at $250/h and $5000/year to prepare annual statements and prepare for third party audits"]
[null,null,"Insurances - general",null,null,null,null,{"$f":"(1290000/12)/0.85","v":126470.58823529413},1517647.0588235296,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,"Based on actuals to date in Rwanda only"]
[null,null,"Tax filing and audits",null,null,null,null,{"$f":"2000+4*250+5000/12","v":3416.6666666666665},41000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Bank fees",2.5999999999999999E-3,null,null,null,{"$f":"D71*SUM(H55,H59:H68)","v":397.65509797619035},4771.8611757142844,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,0]
[null,null,"Contingency",0.05,null,null,null,{"$f":"D72*SUM(H59:H71)","v":9409.3645476158981},112912.37457139077,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Subtotal - Overheads",null,null,null,null,{"$f":"SUM(H59:H72)","v":197596.65549993384},{"$f":"SUM(I59:I72)","v":2371159.865999206},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C142","v":"Variable Costs"}]
[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,null,null,{"$f":"C143","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C200","v":0}]
[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,null,null,0]
["Inputs",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,null,0]
[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,null,null,0]
[null,null,"General inputs",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,0]
[null,null,"Assumed euro/dollar rate",1.1000000000000001,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,0]
[null,null,"Assumed RWF/dollar rate",750,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,{"$f":"L81","v":0}]
[null,null,"Minimum tax",{"$f":"(100000-30000)/750*0.2","v":18.666666666666668},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,0]
[null,null,"Maximum tax rate at:",{"$f":"100000/D81","v":133.33333333333334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Local labour taxes",0.38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Corporate income tax (contractors)",0.3]
[null,null,"Days per month",30]
[null,null,"# barges",1]
[null,null,"# gas trains",2]
[null,null,"Capacity",14,"MW"]
[null,null,"Availability",0.9]
[null,null,"Utilisation",0.9]
[]
[null,null,"Power (adjusted from Wärtsilä quote)"]
[null,null,"Fixed fee",null,"# years"]
[null,null,"Wärtsilä fixed fee: years 1-3",{"$f":"175000/4","v":43750},3]
[null,null,"Wärtsilä fixed fee: years 4-5",{"$f":"135000/4","v":33750},2]
[null,null,"Average",{"$f":"(D95*E95+D96*E96)/(E95+E96)*$D$80","v":43725}]
[null,null,"Variable fee"]
[null,null,"Wärtsilä variable fee: years 1-3",1.96,3]
[null,null,"Wärtsilä variable fee: years 4-5",3.77,2]
[null,null,"Average",{"$f":"(D99*E99+D100*E100)/(E99+E100)*$D$80","v":2.9524000000000004}]
[]
[null,null,"Hydrocarbons"]
[null,null,"Diesel cost",1.4,"/ l"]
[null,null,"General machine lubricant",2.5,"/ l"]
[null,null,"General lubricant consumption",0.01,"of diesel"]
[]
[null,null,"Gensets and compressors"]
[null,null,"Total generation (inc ancillary loads)",68,"MW"]
[null,null,"Wärtsilä lube performance guarantee",0.3,"kg/MWh"]
[null,null,"Total lubricant cost",2.5,"/MWh","New quote from Wärtsilä"]
[null,null,"Crew boats"]
[null,null,"Average fuel consumption",2,"l / km"]
[null,null,"Average lube consumption",{"$f":"$D$106*D113","v":0.02},"l/ km"]
[null,null,"Work boats"]
[null,null,"Workboat fuel consumption",70,"l/h","Workboat has a 1MW engine"]
[null,null,"Workboat oil consumption",{"$f":"$D$106*D116","v":0.70000000000000007},"l/h"]
[null,null,"Workboat daily cost",{"$f":"D116*10*D104+D117*10*D105","v":997.49999999999989},"/day","10 hours work per day"]
[null,null,"Vehicles"]
[null,null,"Average daily vehicle cost",55,"per day"]
[null,null,"Diesel generators",15,"l/h"]
[]
[null,null,"Gas Plant inputs"]
[null,null,"Number of shifts per day",3]
[null,null,"Number of shift teams to cover all shifts",4]
[null,null,"Day shift workers",1]
[null,null,"Supervisors per shift",1]
[null,null,"Skilled operator/maintainers per shift",2]
[null,null,"Semi-skilled per shift",1]
[null,null,"Unskilled per shift",1]
[null,null,"Divers per shift",1.5]
[null,null,"Pilots per shift",1]
[null,null,"Staff per shift on site",{"$f":"SUM(D127:D132)","v":7.5}]
[null,null,"Total staff at site (ex power)",{"$f":"D133*D125+D126","v":31}]
[null,null,"Total staff in head office",2]
[]
[]
[]
[]
[]
[]
[null,null,"Variable Costs",null,{"$f":"SUM(E180,E150)","v":1.5095257142857144E-2},"$/kWh"]
[]
[]
[null,null,"Variable costs",null,"$/kWh"]
[null,null,"Lube oil"]
[null,null,{"$f":"$D$111*$D$109/$D$89","v":12.142857142857142},"$/MWh",{"$f":"C147/1000","v":1.2142857142857143E-2}]
[null,null,"Run hours based maintenance"]
[null,null,{"$f":"D101","v":2.9524000000000004},"$/MWh",{"$f":"C149/1000","v":2.9524000000000004E-3}]
[null,null,null,null,{"$f":"E147+E149","v":1.5095257142857144E-2}]
[]
[]
[null,null,"Notes"]
[null,null,"Includes salary, housing, vehicle and 2 home flights"]
[null,null,"Administrator, HSE, warehouse manager"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Barge visits for general inspection and routine maintenance"]
[null,null,"Major and minor overhauls plus export pipelines"]
[]
[null,null,"3 training days per shift per 6 months inc travel costs for trainer"]
[null,null,"Safety boots, hi vis uniforms, safety glasses, hearing protection, life jackets, breathing apparatus, hard hats, CO2 monitors etc"]
[]
[]
[null,null,"Note: excludes capital replacement costs"]
[]
[]
[]
[]
[]
[]
[null,null,"Includes offshore diesel generator, valves, flanges, sensors, control system, MCCs, transformers, air lift pumps, other minor pumps etc"]
[null,null,"Estimate"]
[]
[]
[]
[]
[]
[null,null,"Assumes local taxes only, no rent cost"]
[null,null,"General manager, finance, HR, general admin"]
[]
[null,null,"Guard wages of contract security firm plus 50% markup to cover company profit, taxes, management fees, liability insurance etc"]
[null,null,"Includes plant lighting maintenance, 6 monthly RCD and earthing checks, offsite sewerage waste disposal including from barges, maintenance of drainage systems, site erosion control and general cleaning and gardening"]
[]
[]
[null,null,"Axiom quote for 10Mbps (to allow for remote SCADA monitoring)"]
[]
[null,null,"Office lease, internet, printing, stationery, utilities, fuel etc"]
[null,null,"Based on quote from insurance broker AoN, grossed up for withholding tax"]
[null,null,"$2000 per month for PAYE, RSSB, VAT, WHT filing, 4 hours per month of partner level support in audits at $250/h and $5000/year to prepare annual statements and prepare for third party audits"]
[null,null,"Based on actuals to date in Rwanda only"]

{"sheet":"David Draw Down","index":26,"n_rows":49,"n_cols":15,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
["Interest During Construction (Grace Period Interest)"]
["Month",null,1,2,3,4,5,6,7,8,9,10,11,12,"IDC"]
["Loan Amount",27220516478.055553]
["Drawdown Schedule"]
["Drawdown Amount",null,{"$f":"B3/5","v":5444103295.6111107},0,{"$f":"C5","v":5444103295.6111107},0,{"$f":"E5","v":5444103295.6111107},0,{"$f":"G5","v":5444103295.6111107},0,{"$f":"I5","v":5444103295.6111107},0,0,0]
["Interest Calculation"]
[null,1,{"$f":"$D$8*B21/12","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C7:N7)","v":0}]
[null,2,{"$f":"C7","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C8:N8)","v":0}]
[null,3,{"$f":"C8","v":0},null,{"$f":"E5*B21/12","v":63514538.448796302},null,null,null,null,null,null,null,null,null,{"$f":"SUM(C9:N9)","v":63514538.448796302}]
[null,4,0,null,{"$f":"E9","v":63514538.448796302},{"$f":"(F5)*B21/12","v":0},null,null,null,null,null,null,null,null,63514538.448796302]
[null,5,0,null,{"$f":"E10","v":63514538.448796302},0,{"$f":"G5*B21/12","v":63514538.448796302},null,null,null,null,null,null,null,127029076.8975926]
[null,6,0,null,{"$f":"E11","v":63514538.448796302},0,{"$f":"G11","v":63514538.448796302},0,null,null,null,null,null,null,{"$f":"SUM(C12:N12)","v":127029076.8975926}]
[null,7,0,null,{"$f":"E12","v":63514538.448796302},0,63514538.448796302,0,{"$f":"I5*B21/12","v":63514538.448796302},null,null,null,null,null,190543615.34638891]
[null,8,0,null,63514538.448796302,0,63514538.448796302,0,{"$f":"I13","v":63514538.448796302},{"$f":"J5*B21/12","v":0},null,null,null,null,190543615.34638891]
[null,9,0,null,63514538.448796302,0,63514538.448796302,0,{"$f":"I14","v":63514538.448796302},0,{"$f":"K5*B21/12","v":63514538.448796302},null,null,null,254058153.79518521]
[null,10,0,null,63514538.448796302,0,63514538.448796302,0,{"$f":"I15","v":63514538.448796302},0,{"$f":"K15","v":63514538.448796302},{"$f":"L5*B21/12","v":0},null,null,254058153.79518521]
[null,11,0,null,63514538.448796302,0,63514538.448796302,0,{"$f":"I16","v":63514538.448796302},0,{"$f":"K16","v":63514538.448796302},0,{"$f":"M5*B21/12","v":0},null,254058153.79518521]
[null,12,0,null,63514538.448796302,0,63514538.448796302,0,{"$f":"I17","v":63514538.448796302},0,{"$f":"K17","v":63514538.448796302},0,{"$f":"M17","v":0},{"$f":"N5*B21/12","v":0},254058153.79518521]
["Monthly Grace Period Interest",null,{"$f":"SUM(C6:C18)","v":0},0,{"$f":"SUM(E6:E18)","v":635145384.48796284},0,508116307.5903703,0,381087230.69277775,0,254058153.79518521,0,{"$f":"SUM(M6:M18)","v":0},{"$f":"SUM(N6:N18)","v":0},{"$f":"SUM(O6:O18)","v":1778407076.5662961}]
[null,"Scheduled"]
["Interest Rate",0.14000000000000001]
[null,{"$f":"O19","v":1778407076.5662961},"Total Y1"]
[null,{"$f":"((B3*B21)*4/12)","v":1270290768.9759259},"4 extra months"]
[null,{"$f":"B22+B23","v":3048697845.542222}]
[]
[null,"Interest rate",0.14000000000000001]
[null,"Loan",0,790]
[null,"Grace period",24]
[null,2016,null,"Days","Interest rate","IPMT","Cumulative interest"]
[2016,"May",0]
[null,"June",{"$f":"7429260*D27","v":5869115400},30,{"$f":"$C$26*(D31/365)","v":1.1506849315068493E-2},{"$f":"C31*E31","v":67535026.520547941},{"$f":"F31","v":67535026.520547941}]
[null,"July",0,31,{"$f":"$C$26*(D32/365)","v":1.1890410958904111E-2},{"$f":"(C30+C31+F31)*E32","v":70589213.290682688},{"$f":"F32+G31","v":138124239.81123063}]
[null,"August",{"$f":"81005*D27","v":63993950},31,1.1890410958904111E-2,{"$f":"(C33+C30+F31+F32+C31)*E33","v":72189462.410358205},{"$f":"F33+G32","v":210313702.22158885}]
[null,"September",{"$f":"100833*D27","v":79658070},30,1.1506849315068493E-2,{"$f":"(C33+C30+G33+C34)*E34","v":4073030.2283032141},{"$f":"F34+G33","v":214386732.44989207}]
[null,"October",{"$f":"559583*D27","v":442070570},31,1.1890410958904111E-2,{"$f":"(C30+C33+G34+C31+C34+C35)*E35","v":79299822.727212429},293686555.17710447]
[null,"November",{"$f":"345981*D27","v":273324990},30,1.1506849315068493E-2,{"$f":"(C30+C33+C36+G35+C31+C34+C35)*E36","v":80799364.514366686},374485919.69147116]
[null,"December",{"$f":"75653*D27","v":59765870},31,1.1890410958904111E-2,{"$f":"(C36+C33+C30+G36+C31+C34+C35)*E37","v":84453414.314139694},458939334.00561082]
[2017,"January",{"$f":"7483825*D27","v":5912221750},31,1.1890410958904111E-2,{"$f":"(C30+C33+C36+G424+C31+C34+C35+C37)*E38","v":80711263.586301386},539650597.59191227]
[null,"February",{"$f":"1564116*D27","v":1235651640},29,1.1123287671232879E-2,{"$f":"(C30+C33+C36+C39+G38+C31+C34+C35+C37)*E39","v":95251282.782529235},634901880.3744415]
[null,"March",null,31,1.1890410958904111E-2,{"$f":"SUM(C30:C40)*E40","v":165702415.67561647},800604296.05005801]
[null,"April",0,30,1.1506849315068493E-2,{"$f":"SUM(C30:C41)*E41","v":160357176.46027398},960961472.51033199]
[null,"May",{"$f":"656965*D27","v":519002350},31,1.1890410958904111E-2,{"$f":"SUM(C30:C42)*E42","v":171873566.90575343},{"$f":"F42+G41","v":1132835039.4160855}]
[null,"June",{"$f":"12898794*D27","v":10190047260},30,1.1506849315068493E-2,{"$f":"(SUM($C$35:$C$48)+(G42))*E43","v":228168318.79876041},{"$f":"F43+G42","v":1361003358.2148459}]
[null,"July",null,31,1.1890410958904111E-2,{"$f":"(SUM($C$35:$C$48)+(G43))*E44","v":238486944.50370535},1599490302.7185512]
[null,"August",{"$f":"81005*D27","v":63993950},31,1.1890410958904111E-2,{"$f":"(SUM($C$35:$C$50)+(G44))*E45","v":241322652.28218773},1840812955.0007389]
[null,"September",0,30,1.1506849315068493E-2,{"$f":"(SUM($C$35:$C$51)+(G45))*E46","v":236314913.99178934},{"$f":"F46+G45","v":2077127868.9925282}]
[null,"October",0,31,1.1890410958904111E-2,{"$f":"(SUM($C$35:$C$52)+(G46))*E47","v":247001959.2345961},{"$f":"G46+F47","v":2324129828.2271242}]
[null,"November",0,30,1.1506849315068493E-2,{"$f":"(SUM($C$35:$C$53)+(G47))*E48","v":241876368.42343539},{"$f":"G47+F48","v":2566006196.6505594}]
[null,"December",0,31,1.1890410958904111E-2,{"$f":"(SUM($C$35:$C$54)+(G48))*E49","v":252814923.45935187},{"$f":"G48+F49","v":2818821120.1099114}]

{"sheet":"Proposed Disbursment","index":29,"n_rows":32,"n_cols":27,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["Month ","Date",null,"Total loan disbursement","Disbursement","USD"]
["M0 Aug",{"$f":"'Operating Assumptions'!H4","v":"2016-09-01"},16," RWF",3159000000,4050000,null,null,45000000]
["M1 Sep",{"$f":"EDATE(B2,1)","v":"2016-10-01"},16," RWF",1560000000,2000000,null,"RWF",35100000000]
["M2 Oct","2016-11-01",16," RWF",975000000,1250000]
["M3 Nov","2016-12-01",16," RWF",897000000,1150000]
["M4 Dec","2017-01-01",16," RWF",1287000000,1650000]
["M5 Jan","2017-02-01",17," RWF",2067000000,2650000]
["M6 Feb","2017-03-01",17," RWF",546000000,700000]
["M7 Mar","2017-04-01",17," RWF",2340000000,3000000]
["M8 Apr","2017-05-01",17," RWF",6747000000,8650000]
["M9 May","2017-06-01",17," RWF",2730000000,3500000]
["M10 Jun","2017-07-01",17," RWF",5226000000,6700000]
["M11 Jul","2017-08-01",17," RWF",1326000000,1700000]
["M12 Aug","2017-09-01",17," RWF",1287000000,1650000]
["M13 Sep","2017-10-01",17," RWF",546000000,700000]
["M14 Oct","2017-11-01",17," RWF",2496000000,3200000]
["M15 Nov","2017-12-01",17," RWF",1404000000,1800000]
["M16 Dec","2018-01-01",17,"RWF",407000000,650000]
["Total",null,null,null,{"$f":"SUM(E2:E18)","v":35000000000},{"$f":"SUM(F2:F18)","v":45000000}]
[]
["Exchange Rate",null,{"$f":"E19/F19","v":777.77777777777783},null,{"$f":"SUM(E2:E18)","v":35000000000}]
[]
[]
[]
[]
[]
[]
[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]
[null,null,null,null,null,null,null,null,null,null,{"$f":"B2","v":"2016-09-01"},{"$f":"EDATE(K29,1)","v":"2016-10-01"},{"$f":"EDATE(L29,1)","v":"2016-11-01"},"2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01"]
[null,null,null,null,null,null,null,null,{"$f":"SUM(K30:AA30)","v":35000000000},null,{"$f":"LOOKUP(K29,$B:$B,$E:$E)","v":3159000000},{"$f":"LOOKUP(L29,$B:$B,$E:$E)","v":1560000000},{"$f":"LOOKUP(M29,$B:$B,$E:$E)","v":975000000},897000000,1287000000,2067000000,546000000,2340000000,6747000000,2730000000,5226000000,1326000000,1287000000,546000000,2496000000,1404000000,407000000]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K30/$I$30","v":9.0257142857142855E-2},{"$f":"L30/$I$30","v":4.4571428571428574E-2},2.7857142857142858E-2,2.5628571428571428E-2,3.6771428571428573E-2,5.9057142857142857E-2,1.5599999999999999E-2,6.6857142857142851E-2,0.19277142857142857,7.8E-2,0.1493142857142857,3.7885714285714286E-2,3.6771428571428573E-2,1.5599999999999999E-2,7.1314285714285719E-2,4.0114285714285713E-2,1.1628571428571429E-2]
[null,null,null,null,null,null,null,null,{"$f":"I30-E19","v":0}]

{"sheet":"Gas EPC","index":30,"n_rows":4,"n_cols":6,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,"Propose Cost","USD",29110000]
[null,null,null,"Applied Cost","USD",{"$f":"'Operating Assumptions'!L109+'Operating Assumptions'!L108","v":19776091}]

{"sheet":"Cat Proposal (3)","index":31,"n_rows":30,"n_cols":5,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[null,"Phase 1",5,3753,{"$f":"D1*C1","v":18765}]
[null,"Total",18,3753,{"$f":"D2*C2","v":67554}]
[null,"Phase 2",{"$f":"C2-C1","v":13},{"$f":"D2","v":3753},{"$f":"D3*C3","v":48789}]
[]
[]
[]
["Warranty"]
["Period A Generating sets CAT CG C Pce months",110876,5,5785866,12]
["B Fuel gas auxiliary system Ls months",1,110876,105010,12]
["C Lube oil auxiliary system Ls months",1,110876,212468,12]
["D Intake and exhaust air systems Ls months",1,110876,806451,12]
["E Other mechanical auxiliary systems expand Ls months",1,110876,21420,12]
["F Step up transformers & Station Transformer Ls months",1,110876,569242,12]
["G Auxiliary transformers Ls months",1,110876,11970,12]
["H MV switchboard Ls months",1,110876,542787,12]
["I Other electrical auxiliary systems expand Ls months",1,110876,443791,12]
["J Control system Ls months",1,110876,460155,12]
["K Buildings Ls months",1,110876,460627,12]
["L Fire protection system Ls months",1,110876,163763,12]
["M Other items Ls months",1,110876,909476,12]
["N First fills Ls months",1,110876,37608,12]
["O First year’s recommended spare parts Ls months",1,110876,174824,12]
["Total Amount for Supply of Goods exclusive of all Rwandan"]
["Taxes",null,null,{"$f":"SUM(D8:D22)","v":10705458}]
[null,null,null,null,-1]
[" Goods to supplied to DAP Symbion site Lake Kivu Rwanda",null,null,10,704757]
["Taxes"]
["Goods to supplied to DAP Symbion site Lake Kivu Rwanda"]
[]
["Cost in Model",null,null,{"$f":"'Operating Assumptions'!L110+'Operating Assumptions'!L111","v":15064324}]

{"sheet":"Development","index":32,"n_rows":54,"n_cols":10,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Symbion Power Lake Kivu Limited"]
[null,"Costs Incurred to Date"]
[null,"April 2014 - June 2016"]
[null,"Category",null,"Comments",null,"Paid by Symbion Power LLC",null,"Paid by Symbion Power Lake Kivu Limited",null,"Total"]
[]
[null,"Travel",null,"Symbion staff to/from Kigali and Lake Kivu",null,161910.90104055926,null,4068,null,{"$f":"+SUM(F7:H7)","v":165978.90104055926}]
[]
[null,"Local Transportation",null,"Vehicle rental, fuel, etc.",null,0,null,126777,null,{"$f":"+SUM(F9:H9)","v":126777}]
[]
[null,"Salaries for In-Country Staff",null,"Remuneration for local staff",null,283340,null,0,null,{"$f":"+SUM(F11:H11)","v":283340}]
[]
[null,"Overhead Staff Allocations",null,"Allocation of salaries of Symbion corporate personnel given specific % of total time spent working on the Lake Kivu project.  Includes CEO, CFO, Legal, Procurement, Technical Operations, Project Finance, Scheduling, etc.",null,1280697,null,0,null,{"$f":"+SUM(F13:H13)","v":1280697}]
[]
[null,"Staff taxes",null,"Taxes etc. for in-country staff",null,183038,null,0,null,{"$f":"+SUM(F15:H15)","v":183038}]
[]
[null,"Insurance",null,"Medical insurance",null,60579,null,0,null,{"$f":"+SUM(F17:H17)","v":60579}]
[]
[null,"Professional Fees (legal, accounting, consulting)",null,"Antares (gas segment), Delphos (project finance), Chadbourne & Park (legal advice on PPA etc.), Eco-Design (ESIA), others",null,1470882.851048951,null,184513.8,null,{"$f":"+SUM(F19:H19)","v":1655396.6510489511}]
[]
[null,"Communications",null,"Phones, internet",null,{"$f":"1001.40899665577+153.73","v":1155.1389966557699},null,17034.650000000001,null,{"$f":"+SUM(F21:H21)","v":18189.78899665577}]
[]
[null,"Furniture & Fittings",null,"For the office in Kigali",null,3312.6807919405519,null,0,null,{"$f":"+SUM(F23:H23)","v":3312.6807919405519}]
[]
[null,"Printing",null,"Copies and presentations",null,1864.4146801822078,null,1136,null,{"$f":"+SUM(F25:H25)","v":3000.414680182208}]
[]
[null,"Accommodations",null,"Housing for local staff and hotel rooms for those visiting",null,54784.375248955395,null,60700,null,{"$f":"+SUM(F27:H27)","v":115484.37524895539}]
[]
[null,"Computer supplies",null,"Laptops, monitors, printer, etc.",null,7087.0403159239168,null,0,null,{"$f":"+SUM(F29:H29)","v":7087.0403159239168}]
[]
[null,"Meetings",null,"Facilities rental",null,1277.8303992673993,null,0,null,{"$f":"+SUM(F31:H31)","v":1277.8303992673993}]
[]
[null,"Other taxes",null,null,null,0,null,561,null,{"$f":"+SUM(F33:H33)","v":561}]
[]
[null,"Entertaining",null,null,null,1316.3661981088326,null,6615,null,{"$f":"+SUM(F35:H35)","v":7931.3661981088326}]
[]
[null,"Subsistence",null,"Meals allowance for those traveling",null,9672.7784357146975,null,0,null,{"$f":"+SUM(F37:H37)","v":9672.7784357146975}]
[]
[null,"Bank Fees",null,null,null,774.23298999999997,null,1883,null,{"$f":"+SUM(F39:H39)","v":2657.23299}]
[]
[null,"IT",null,"Miscellaneous software",null,0,null,4352,null,{"$f":"+SUM(F41:H41)","v":4352}]
[]
[null,"Stationery & Couriers",null,"for Kigali office",null,566.04508315006547,null,0,null,{"$f":"+SUM(F43:H43)","v":566.04508315006547}]
[]
[null,"Office Costs",null,"Rent etc. for Kigali office",null,0,null,{"$f":"80838.57+28151","v":108989.57},null,{"$f":"+SUM(F45:H45)","v":108989.57}]
[]
[null,"Utilities",null,"for Kigali office",null,1156.8600000000001,null,0,null,{"$f":"+SUM(F47:H47)","v":1156.8600000000001}]
[]
[null,"Repairs & Maintenance",null,"for Kigali office",null,343.26978798586572,null,0,null,{"$f":"+SUM(F49:H49)","v":343.26978798586572}]
[]
[null,"Other",null,"Miscellaneous expenses",null,5147.933,null,600,null,{"$f":"+SUM(F51:H51)","v":5747.933}]
[]
[]
[null,"Total",null,null,null,{"$f":"+SUM(F7:F52)","v":3528906.7180173947},null,{"$f":"+SUM(H7:H52)","v":517230.02},null,{"$f":"+SUM(J7:J52)","v":4046136.7380173951}]