{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["List of Sheets","Dashboard","Value and Re-finance","Timing and Operations","Tax Assumptions","Debt Financing Assumptions","S-Curve Assumptions","EBITDA","Debt and Cash Waterfall (SA)","Annual Cash Flows","Integrity","Time SA","Sensitivities","Tornado Chart","Misc1"],"not_rendered":{"charts":9,"images":0,"macros":1,"external_links":1,"defined_names":63,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Tornado Chart","index":13,"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":"List of Sheets","index":0,"n_rows":24,"n_cols":5,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Sheet Tab","Description","Author"]
[null,1,"List of Sheets"]
[null,2,"Dashboard"]
[null,3,"Timing and Operations"]
[null,4,"Tax Assumptions"]
[null,5,"Debt Financing Assumptions"]
[null,6,"S-Curve Assumptions"]
[null,7,"EBITDA"]
[null,8,"Debt and Cash Waterfall (SA)"]
[null,9,"Annual Cash Flows"]
[null,10,"Value and Re-finance"]
[null,11,"Integrity"]
[null,13,"Sensitivities"]
[null,14,"Tornado Chart"]
[null,15,"Misc1"]
[]
[null," File Name: ",null,"C:\\Users\\Gebruiker\\Course Materials\\Chapter 1. Models and Analysis\\2. Project Finance Models and Exercises\\Featured Project Finance Models\\On Shore Wind Model Example.xlsm"]
[]
[null," Colour Codes "]
[]
[null," Last Save Date ",null,"2015-07-01T01:12:21"]
[null," Last Save By",null,"Tanya Harding"]

{"sheet":"Dashboard","index":1,"n_rows":35,"n_cols":18,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[null,null,{"$f":"IF(structure_mode=1,\"Structure Mode\",\"Risk Mode\")","v":"Structure Mode"},null,null,null,null,null,null,"Model Test",null,{"$f":"Integrity!E15","v":"Model OK"},null,null,null,null,null,1]
["Project Characteristics",null,null,null,null,null,"Operating/Scenario"]
[null,"Size of Turbine (MW)",{"$f":"'Timing and Operations'!E22","v":2.5},null,null,null,null,"Bid Price (US/MWH)",null,{"$f":"'Timing and Operations'!F15","v":91}]
[null,"No of Turbines ",{"$f":"'Timing and Operations'!E23","v":30},null,null,null,null,"Capacity  (MW)",null,{"$f":"'Timing and Operations'!E24","v":75}]
[null,"Size of Windfarm (MW)",{"$f":"'Timing and Operations'!E24","v":75},null,null,null,null,"Capacity Factor",null,{"$f":"EBITDA!H51","v":0.32029186813186789}]
[null,null,"Total Cost","Per kW","Pct of Total",null,null,"Levelised O&M Cost per MWH",null,{"$f":"EBITDA!I145","v":16.228315159090638},{"$f":"Sensitivities!$F$38","v":1}]
[null,"Turbine Cost",{"$f":"'Timing and Operations'!E27","v":81251999.999999985},{"$f":"'Timing and Operations'!F27","v":1083.3599999999999},{"$f":"'Timing and Operations'!G27","v":0.4575448084760409},null,null,"Levelised O&M Cost per kW Yr",null,{"$f":"EBITDA!I146","v":45.318335853843642},{"$f":"Sensitivities!F38","v":1}]
[null,"Development costs",{"$f":"'Timing and Operations'!E28","v":18259876.799999997},{"$f":"'Timing and Operations'!F28","v":243.46502399999997},{"$f":"'Timing and Operations'!G28","v":0.10282469149377371},null,null,"Plant Cost Sensitivity (USD/kW)",null,{"$f":"L24","v":2478.6565007999993},{"$f":"Sensitivities!$E$38","v":1}]
[null,"Legal Costs",{"$f":"'Timing and Operations'!E29","v":1440000},{"$f":"'Timing and Operations'!F29","v":19.2},{"$f":"'Timing and Operations'!G29","v":8.1089022326281072E-3}]
[null,"Land Acquisition Cost",{"$f":"'Timing and Operations'!E30","v":11250000},{"$f":"'Timing and Operations'!F30","v":150},{"$f":"'Timing and Operations'!G30","v":6.335079869240709E-2},null,null,"Returns",null,"Nominal","Real"]
[null,"Engineering Cost",{"$f":"'Timing and Operations'!E31","v":11772000},{"$f":"'Timing and Operations'!F31","v":156.96},{"$f":"'Timing and Operations'!G31","v":6.6290275751734781E-2},null,null,null,"Pre-tax Project IRR",{"$f":"'Debt and Cash Waterfall (SA)'!E29","v":8.7855663895607006E-2},{"$f":"'Debt and Cash Waterfall (SA)'!E36","v":6.5760305523872395E-2}]
[null,"Grid Connection supply ",{"$f":"'Timing and Operations'!E32","v":3044519.9999999995},{"$f":"'Timing and Operations'!F32","v":40.593599999999995},{"$f":"'Timing and Operations'!G32","v":1.7144246545333974E-2},null,null,null,"Project IRR",{"$f":"'Debt and Cash Waterfall (SA)'!E76","v":8.2301798462867753E-2},{"$f":"'Debt and Cash Waterfall (SA)'!E79","v":5.7610008120536807E-2}]
[null,"Civil Works",{"$f":"'Timing and Operations'!E33","v":12024000},{"$f":"'Timing and Operations'!F33","v":160.32},{"$f":"'Timing and Operations'!G33","v":6.7709333642444691E-2},null,null,null,"All-in Debt Cost Pre-tax",{"$f":"'Debt and Cash Waterfall (SA)'!E439","v":4.1170546412467965E-2},{"$f":"'Debt and Cash Waterfall (SA)'!E440","v":1.8305459618568425E-2}]
[null,"Land Purchase (Access)",{"$f":"'Timing and Operations'!E34","v":16084800},{"$f":"'Timing and Operations'!F34","v":214.464},{"$f":"'Timing and Operations'!G34","v":9.0576437938455948E-2},null,null,null,"All-in Debt Cost After Tax",{"$f":"'Debt and Cash Waterfall (SA)'!E443","v":3.5935822129249589E-2},{"$f":"'Debt and Cash Waterfall (SA)'!E444","v":1.3153114914894105E-2}]
[null,"Other Misc",{"$f":"'Timing and Operations'!E35","v":22455410.400000002},{"$f":"'Timing and Operations'!F35","v":299.40547200000003},{"$f":"'Timing and Operations'!G35","v":0.12645050522718085},null,null,null,"All-in Subdebt After Tax",{"$f":"'Debt and Cash Waterfall (SA)'!E448","v":""},{"$f":"'Debt and Cash Waterfall (SA)'!E449","v":""}]
[null,"Total",{"$f":"SUM(C7:C15)","v":177582607.19999999},{"$f":"SUM(D7:D15)","v":2367.7680959999998},{"$f":"SUM(E7:E15)","v":0.99999999999999989},null,null,null,"Equity IRR",{"$f":"'Debt and Cash Waterfall (SA)'!E410","v":0.14690027832984931},{"$f":"'Debt and Cash Waterfall (SA)'!E411","v":0.12050135731697081}]
[]
[null,null,null,null,null,null,null,"Senior Debt Coverage",null,"MIN","Average"]
["Debt and Fee Structuring",null,null,null,null,null,null,null,"Annual Debt Service Cover Ratio",{"$f":"'Debt and Cash Waterfall (SA)'!F416","v":1.3199999999999998},{"$f":"'Debt and Cash Waterfall (SA)'!H416","v":1.3200000000000003}]
[null,"Target DSCR",{"$f":"'Debt Financing Assumptions'!$F$4","v":1.32},null,null,null,null,null,"Project Life Cover Ratio",{"$f":"'Debt and Cash Waterfall (SA)'!E426","v":2.0448265109797426}]
[null,"Gearing Ratio",{"$f":"'Debt Financing Assumptions'!$F$5","v":0.8},null,null,null,null,null,"Loan life Cover Ratio",{"$f":"'Debt and Cash Waterfall (SA)'!E422","v":1.3765076757712649},null,null,"Nominal LCOE",{"$f":"EBITDA!H70","v":113.10027650292739}]
[null,"Size from Gearing Ratio",{"$f":"'Debt Financing Assumptions'!F6","v":false},null,null,null,null,null,null,null,null,null,"Real LCOE",{"$f":"EBITDA!H71","v":97.5451551238028}]
[null,"Debt Tenor",{"$f":"'Debt Financing Assumptions'!$F$14","v":16},null,null,null,null,"Total Uses of Funds",null,"Amount","Percent","USD/kW"]
[null,"DSRA Months",{"$f":"'Debt Financing Assumptions'!F33","v":6},null,null,null,null,null,"Total Capital Expenditures",{"$f":"'Debt and Cash Waterfall (SA)'!G123","v":185899237.55999994},{"$f":"J24/$J$30","v":0.92523202835860263},{"$f":"J24/$J$4/1000","v":2478.6565007999993}]
[null,"Repayment",null,null,null,null,null,null,"Development Fees",{"$f":"'Debt and Cash Waterfall (SA)'!G126","v":0},0,0]
[null,"Cash Sweep Percent",{"$f":"'Debt Financing Assumptions'!F37","v":0},null,null,null,null,null,"Total IDC (Interest during construction)",{"$f":"SUM('Debt and Cash Waterfall (SA)'!G128:G129)+'Debt and Cash Waterfall (SA)'!G131","v":4541285.6024938226},2.2602259936622623E-2,60.550474699917636]
[null,"Cash Trap Covenant",{"$f":"'Debt Financing Assumptions'!F36","v":1.1499999999999999},null,null,null,null,null,"Total Fees (up-front and commitment)",{"$f":"'Debt and Cash Waterfall (SA)'!G130","v":3599211.4597200197},1.791349853327651E-2,47.989486129600266]
[null,"Funding Method",null,null,null,null,null,null,"Debt Service Reserve Account",{"$f":"'Debt and Cash Waterfall (SA)'!G132","v":6882014.5846228832},3.4252213171498271E-2,91.760194461638449]
[null,"Capitalize Int and Fees",null,null,null,null,null,null,"Subtotal Transactional Cost related to Debt",{"$f":"'Debt and Cash Waterfall (SA)'!G133","v":15022511.646836726},7.476797164139741E-2,200.30015529115636]
[null,"Development Fee",{"$f":"'Debt Financing Assumptions'!$F$55","v":0},null,null,null,null,null,"Total Project Cost",{"$f":"'Debt and Cash Waterfall (SA)'!G134","v":200921749.20683667},1,2678.9566560911553]
[null,null,null,null,null,null,null,"Total Sources of Funds"]
[null,null,null,null,null,null,null,null,"Senior Debt",{"$f":"'Debt and Cash Waterfall (SA)'!G138","v":167643524.02051163},{"$f":"J32/$J$35","v":0.83437221048644594}]
[null,null,null,null,null,null,null,null,"Subordinated Debt",{"$f":"'Debt and Cash Waterfall (SA)'!G139","v":0},{"$f":"J33/$J$35","v":0}]
[null,null,null,null,null,null,null,null,"Equity",{"$f":"'Debt and Cash Waterfall (SA)'!G140","v":33278225.186325043},{"$f":"J34/$J$35","v":0.16562778951355406}]
[null,null,null,null,null,null,null,null,"Total",{"$f":"'Debt and Cash Waterfall (SA)'!G141","v":200921749.20683667},{"$f":"J35/$J$35","v":1}]

{"sheet":"Value and Re-finance","index":2,"n_rows":23,"n_cols":10,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Model Test",null,null,{"$f":"Dashboard!L1","v":"Model OK"}]
[]
[null,"No-Project Sale",null,null,null,null,"Re-Financing Analysis"]
[null,null,null,null,null,null,null,"Re-Financing Turned On"]
[null,null,"Pre-Tax IRR",{"$f":"Dashboard!J11","v":8.7855663895607006E-2},null,null,null,"Date of Re-financing",{"$f":"'Debt Financing Assumptions'!$F$91","v":"2019-06-01"}]
[null,null,"Post-Tax IRR",{"$f":"Dashboard!J12","v":8.2301798462867753E-2},null,null,null,"DSCR to Size Re-financing",{"$f":"'Debt Financing Assumptions'!$F$92","v":1.29}]
[null,null,"Equity IRR",{"$f":"Dashboard!J16","v":0.14690027832984931},null,null,null,"Amount of Re-financing",{"$f":"'Debt and Cash Waterfall (SA)'!F236","v":0}]
[null,null,null,null,null,null,null,"Tail of Re-financing",{"$f":"'Debt Financing Assumptions'!$F$93","v":3}]
[null,"With Sale",null,null,null,null,null,"Tenor of Re-financing",{"$f":"'Debt Financing Assumptions'!F97","v":23}]
[null,null,"Sale Date",{"$f":"'Debt Financing Assumptions'!F87","v":"2031-06-01"},null,null,null,"Re-financing Interest Rate",{"$f":"'Debt Financing Assumptions'!F94","v":4.1000000000000002E-2}]
[null,null,"Post-Tax IRR",{"$f":"'Debt and Cash Waterfall (SA)'!E465","v":8.3965101838111872E-2}]
[null,null,"Equity IRR",{"$f":"'Debt and Cash Waterfall (SA)'!E459","v":0.16009958386421208},null,null,"Sources and Uses"]
[null,null,null,null,null,null,null,"New Debt",{"$f":"SUM('Debt and Cash Waterfall (SA)'!K236:DU236)","v":0}]
[null,"Discount Rate Evolution",null,"Equity","Project"]
[null,null,"Pre-construction",{"$f":"'Debt Financing Assumptions'!G79","v":0.17},{"$f":"'Debt Financing Assumptions'!H79","v":0.14000000000000001},null,null,"Retirement of Existing Debt",{"$f":"SUM('Debt and Cash Waterfall (SA)'!K239:DU239)","v":0}]
[null,null,"Post-Construction",{"$f":"'Debt Financing Assumptions'!G80","v":0.13},{"$f":"'Debt Financing Assumptions'!H80","v":0.11},null,null,"Fees on New Debt",{"$f":"SUM('Debt and Cash Waterfall (SA)'!K240:DU240)","v":0}]
[null,null,"Initial Operations (Yrs 1 -3)",{"$f":"'Debt Financing Assumptions'!G81","v":0.11},{"$f":"'Debt Financing Assumptions'!H81","v":0.09},null,null,"Breakage Fee",{"$f":"SUM('Debt and Cash Waterfall (SA)'!K241:DU241)","v":0}]
[null,null,"Initial Operations Mature",{"$f":"'Debt Financing Assumptions'!G82","v":0.09},{"$f":"'Debt Financing Assumptions'!H82","v":6.9999999999999993E-2},null,null,"Super Dividends",{"$f":"SUM('Debt and Cash Waterfall (SA)'!K242:DU242)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Sub Debt",{"$f":"'Debt Financing Assumptions'!F43","v":0}]
[null,null,null,null,null,null,null,null,"Interest",{"$f":"'Debt Financing Assumptions'!F50","v":7.0000000000000007E-2}]

{"sheet":"Timing and Operations","index":3,"n_rows":365,"n_cols":68,"rows_kept":365,"cut":false,"hidden":false,"merged":[]}
["Timing",null,null,null,null,null,null,null,"Model Integrity",{"$f":"Dashboard!L1","v":"Model OK"}]
[null,null,"Model Start",null,"Date","2015-01-01"]
[null,null,"Beginning of Construction",null,"Date","2015-10-01",null,null,"Pre-tax IRR",{"$f":"Dashboard!J11","v":8.7855663895607006E-2}]
[null,null,"End of Construction",null,"Date",{"$f":"EDATE($F$3,F8)-1","v":"2017-05-31"},null,null,"Project IRR",{"$f":"Dashboard!J12","v":8.2301798462867753E-2}]
[null,null,"Commercial Operation Date",null,"Date",{"$f":"EDATE(F4,G155)+1","v":"2017-06-01"}]
[null,null,"Decommissioning",null,"Date",{"$f":"EDATE(F5,$G$157*F10)-1","v":"2042-05-31"}]
[]
[null,null,"Construction Period",null,"Months",20]
[null,null,"Semi Annual Periods",null,"Periods",{"$f":"F8/6","v":3.3333333333333335}]
[null,null,"Operating Life",null,"Years",25]
[null,null,"Months in Period after COD",null,"Months",6]
[null,null,"Periods per Year after COD",null,"Periods",{"$f":"12/F11","v":2}]
[]
["Purchase Price Agreement Assumptions"]
[null,null,"Initial Bid Price",null,"(USD/MWH)",91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS15+1","v":1},{"$f":"BD15+1","v":2},3,4,5,6,7,8]
[null,null,"PPA Years",null,"Years",25]
[null,null,"PPA Start Date (COD)",null,"Date",{"$f":"F5","v":"2017-06-01"}]
[null,null,"PPA End Date",null,"Date",{"$f":"EDATE(F17,F16*G157)-1","v":"2042-05-31"}]
[null,null,"Transmission Loss Factor Charge",null,"Percent",0.02]
[]
["Project Size"]
[null,"Size of Turbine (MW)",null,null,2.5]
[null,"No of Turbines ",null,null,30]
[null,"Size of Windfarm",null,null,{"$f":"E22*E23","v":75}]
[]
["Construction Costs",null,null,null,"Total Cost","Per kW","Pct of Total"]
[null,"Turbine Cost",null,null,{"$f":"F27*$E$24*1000","v":81251999.999999985},1083.3599999999999,{"$f":"F27/$F$36","v":0.4575448084760409}]
[null,"Development costs",null,null,18259876.799999997,243.46502399999997,0.10282469149377371]
[null,"Legal Costs",null,null,1440000,19.2,8.1089022326281072E-3]
[null,"Land Acquisition Cost",null,null,11250000,150,6.335079869240709E-2]
[null,"Engineering Cost",null,null,11772000,156.96,6.6290275751734781E-2]
[null,"Grid Connection supply ",null,null,3044519.9999999995,40.593599999999995,1.7144246545333974E-2]
[null,"Civil Works",null,null,12024000,160.32,6.7709333642444691E-2]
[null,"Land Purchase (Access)",null,null,16084800,214.464,9.0576437938455948E-2]
[null,"Other Misc",null,null,22455410.400000002,299.40547200000003,0.12645050522718085]
[null,null,"Total",null,{"$f":"SUM(E27:E35)","v":177582607.19999999},{"$f":"E36/$E$24/1000","v":2367.7680959999998},1]
[]
["Capacity Factor and Production",null,null,null,"Capacity Fac","Generation","Half Year"]
[null,"P50 Case",null,null,0.35433789954337896,{"$f":"E39*8760*$E$24","v":232799.99999999997},{"$f":"F39/2","v":116399.99999999999}]
[null,"P75 Case",null,null,0.33059360730593612,{"$f":"E40*8760*$E$24","v":217200.00000000003},{"$f":"F40/2","v":108600.00000000001}]
[null,"P90 Case",null,null,0.31050228310502281,{"$f":"E41*8760*$E$24","v":204000},{"$f":"F41/2","v":102000}]
[null,"P99 Case",null,null,0.27945205479452057,{"$f":"E42*8760*$E$24","v":183600},{"$f":"F42/2","v":91800}]
[]
[null,null,"Service & Availability",null,"From","To","Price"]
[null,null,null,"Price per period 1","2015-01-01","2019-12-31",8.3670403686456005]
[null,null,null,"Price per period 2","2020-01-01","2024-12-31",10]
[null,null,null,"Price per period 3","2025-01-01","2029-12-31",12]
[null,null,null,"Price per period 4","2030-01-01","2034-12-31",12]
[null,null,null,"Price per period 5","2035-01-01","2039-12-31",12]
[]
[null,null,"Maintenance & services ",null,"From","To"]
[null,null,null,"Price for Maintenance & services - Phase I",{"$f":"'Timing and Operations'!$F$5","v":"2017-06-01"},{"$f":"EDATE(E52,'Timing and Operations'!$G$157*3)-1","v":"2020-05-31"},0]
[null,null,null,"Price for Maintenance & services - Phase II",{"$f":"F52+1","v":"2020-06-01"},{"$f":"EDATE(E53,'Timing and Operations'!$G$157*7)-1","v":"2027-05-31"},0]
[null,null,null,"Price for Maintenance & services - Phase III",{"$f":"F53+1","v":"2027-06-01"},{"$f":"EDATE(E54,'Timing and Operations'!$G$157*10)-1","v":"2037-05-31"},0]
[]
[null,null,"Operation and Maintenance"]
[null,null,null,"Annual BOP Maintenance cost per MW in euros",6000]
[null,null,null,"Annual Insurance per MW in euros",2000]
[null,null,null,"Annual Business rates per MW in euros",6600]
[null,null,null,"Annual Line O & M per MW in euros",4500]
[null,null,null,"Annual Contingency costs per MW in euros",573]
[null,null,null,"Contingency percentage ",0.03]
[null,null,null,"Annual Community Fund per MW euros",1000]
[]
[null,null,"Curtailment",null,null,null,"PPA 1","PPA 1"]
[null,null,null,null,null,null,"Line 1","Line 2"]
[null,null,null,null,null,null,"P90","P50"]
[null,null,null,null,"From","To","P99","P75"]
[]
[null,null,null,null,{"$f":"'Timing and Operations'!F2","v":"2015-01-01"},"2015-12-31",4.9500000000000002E-2,4.9500000000000002E-2]
[null,null,null,null,{"$f":"F70+1","v":"2016-01-01"},"2016-12-31",5.7000000000000002E-2,5.7000000000000002E-2]
[null,null,null,null,"2017-01-01","2017-12-31",0.02,0.02]
[null,null,null,null,"2018-01-01","2018-12-31",3.1E-2,3.15E-2]
[null,null,null,null,"2019-01-01","2019-12-31",3.1E-2,3.15E-2]
[null,null,null,null,"2020-01-01","2020-12-31",3.6999999999999998E-2,3.6499999999999998E-2]
[null,null,null,null,"2021-01-01","2021-12-31",3.6999999999999998E-2,3.6499999999999998E-2]
[null,null,null,null,"2022-01-01","2022-12-31",3.6999999999999998E-2,3.6499999999999998E-2]
[null,null,null,null,"2023-01-01","2039-12-31",3.6999999999999998E-2,3.6499999999999998E-2]
[]
[]
["Working Capital Assumptions"]
[null,null,"Working Capital "]
[null,null,null,"Accounts Receivable Days","Days",null,0]
[null,null,null,"Accounts Payable Days","Days",null,0]
[]
["General Economic Variables"]
[null,"Inflation Rates"]
[null,null,null,"Start of inflation","Date",null,"2015-01-01"]
[null,null,null,"No of month in a year where inflation is applied (January)","Date",null,1,"2013-07-01","2014-01-01","2014-07-01","2015-01-01","2015-07-01","2016-01-01","2016-07-01","2017-01-01","2017-07-01","2018-01-01","2018-07-01","2019-01-01","2019-07-01","2020-01-01","2020-07-01","2021-01-01","2021-07-01","2022-01-01","2022-07-01","2023-01-01","2023-07-01","2024-01-01","2024-07-01","2025-01-01","2025-07-01","2026-01-01","2026-07-01","2027-01-01","2027-07-01","2028-01-01","2028-07-01","2029-01-01","2029-07-01","2030-01-01","2030-07-01","2031-01-01","2031-07-01","2032-01-01","2032-07-01","2033-01-01","2033-07-01","2034-01-01","2034-07-01","2035-01-01","2035-07-01","2036-01-01","2036-07-01","2037-01-01","2037-07-01","2038-01-01","2038-07-01","2039-01-01","2039-07-01","2040-01-01","2040-07-01","2041-01-01","2041-07-01","2042-01-01","2042-07-01"]
[]
[null,null,"Cost Inflation Rate",null,"Code Number",{"$f":"Sensitivities!K38","v":2}]
[null,null,1,"Low Inflation","%",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,2,"Expected Case","%",null,{"$f":"1.73%+2.6%","v":4.3300000000000005E-2},{"$f":"1.73%+2.6%","v":4.3300000000000005E-2},1.95E-2,1.95E-2,2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.1014256577779999E-2,2.1014256577779999E-2,2.1436798287109999E-2,2.1436798287109999E-2,2.186779083063E-2,2.186779083063E-2,2.2307403225019999E-2,2.2307403225019999E-2,2.2755807867299999E-2,2.2755807867299999E-2,2.3213180602419999E-2,2.3213180602419999E-2,2.367970079225E-2,2.367970079225E-2,2.415555138587E-2,2.415555138587E-2,2.4640918991370001E-2,2.4640918991370001E-2,2.5135993948969999E-2,2.5135993948969999E-2,2.5640970405730001E-2,2.5640970405730001E-2,2.6156046391619999E-2,2.6156046391619999E-2,2.6681423897230001E-2,2.6681423897230001E-2,2.7217308952960002E-2,2.7217308952960002E-2,2.776391170979E-2,2.776391170979E-2,2.8321446521769999E-2,2.8321446521769999E-2,2.889013202998E-2,2.889013202998E-2,2.9470191248359999E-2,2.9470191248359999E-2,3.0061851651100001E-2,3.0061851651100001E-2,3.0665345261899998E-2,3.0665345261899998E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2]
[null,null,3,"High Inflation Case","%",null,{"$f":"1.73%+2.6%","v":4.3300000000000005E-2},{"$f":"1.73%+2.6%","v":4.3300000000000005E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,{"$f":"INDEX(D92:D94,$F$91)","v":"Expected Case"},"%",null,{"$f":"INDEX(G92:G94,$F$91)","v":4.3300000000000005E-2},4.3300000000000005E-2,1.95E-2,1.95E-2,2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.1014256577779999E-2,2.1014256577779999E-2,2.1436798287109999E-2,2.1436798287109999E-2,2.186779083063E-2,2.186779083063E-2,2.2307403225019999E-2,2.2307403225019999E-2,2.2755807867299999E-2,2.2755807867299999E-2,2.3213180602419999E-2,2.3213180602419999E-2,2.367970079225E-2,2.367970079225E-2,2.415555138587E-2,2.415555138587E-2,2.4640918991370001E-2,2.4640918991370001E-2,2.5135993948969999E-2,2.5135993948969999E-2,2.5640970405730001E-2,2.5640970405730001E-2,{"$f":"INDEX(AM92:AM94,$F$91)","v":2.6156046391619999E-2},2.6156046391619999E-2,2.6681423897230001E-2,2.6681423897230001E-2,2.7217308952960002E-2,2.7217308952960002E-2,2.776391170979E-2,2.776391170979E-2,2.8321446521769999E-2,2.8321446521769999E-2,2.889013202998E-2,2.889013202998E-2,2.9470191248359999E-2,2.9470191248359999E-2,3.0061851651100001E-2,3.0061851651100001E-2,3.0665345261899998E-2,3.0665345261899998E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2]
[]
[null,null,"Revenue Inflation Rate",null,"Code Number",{"$f":"Sensitivities!J38","v":2}]
[null,null,1,"Low Inflation","%",null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,2,"Expected Case","%",null,{"$f":"1.73%+2.6%","v":4.3300000000000005E-2},{"$f":"1.73%+2.6%","v":4.3300000000000005E-2},1.95E-2,1.95E-2,2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.1014256577779999E-2,2.1014256577779999E-2,2.1436798287109999E-2,2.1436798287109999E-2,2.186779083063E-2,2.186779083063E-2,2.2307403225019999E-2,2.2307403225019999E-2,2.2755807867299999E-2,2.2755807867299999E-2,2.3213180602419999E-2,2.3213180602419999E-2,2.367970079225E-2,2.367970079225E-2,2.415555138587E-2,2.415555138587E-2,2.4640918991370001E-2,2.4640918991370001E-2,2.5135993948969999E-2,2.5135993948969999E-2,2.5640970405730001E-2,2.5640970405730001E-2,2.6156046391619999E-2,2.6156046391619999E-2,2.6681423897230001E-2,2.6681423897230001E-2,2.7217308952960002E-2,2.7217308952960002E-2,2.776391170979E-2,2.776391170979E-2,2.8321446521769999E-2,2.8321446521769999E-2,2.889013202998E-2,2.889013202998E-2,2.9470191248359999E-2,2.9470191248359999E-2,3.0061851651100001E-2,3.0061851651100001E-2,3.0665345261899998E-2,3.0665345261899998E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2]
[null,null,3,"High Inflation Case","%",null,{"$f":"1.73%+2.6%","v":4.3300000000000005E-2},{"$f":"1.73%+2.6%","v":4.3300000000000005E-2},{"$f":"I94","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"AO94","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,"Revenue Inflation Applied","%",null,{"$f":"INDEX(G98:G100,$F$97)","v":4.3300000000000005E-2},4.3300000000000005E-2,1.95E-2,1.95E-2,2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.06E-2,2.1014256577779999E-2,2.1014256577779999E-2,2.1436798287109999E-2,2.1436798287109999E-2,2.186779083063E-2,2.186779083063E-2,2.2307403225019999E-2,2.2307403225019999E-2,2.2755807867299999E-2,2.2755807867299999E-2,2.3213180602419999E-2,2.3213180602419999E-2,2.367970079225E-2,2.367970079225E-2,2.415555138587E-2,2.415555138587E-2,2.4640918991370001E-2,2.4640918991370001E-2,2.5135993948969999E-2,2.5135993948969999E-2,2.5640970405730001E-2,2.5640970405730001E-2,{"$f":"INDEX(AM98:AM100,$F$97)","v":2.6156046391619999E-2},2.6156046391619999E-2,2.6681423897230001E-2,2.6681423897230001E-2,2.7217308952960002E-2,2.7217308952960002E-2,2.776391170979E-2,2.776391170979E-2,2.8321446521769999E-2,2.8321446521769999E-2,2.889013202998E-2,2.889013202998E-2,2.9470191248359999E-2,2.9470191248359999E-2,3.0061851651100001E-2,3.0061851651100001E-2,3.0665345261899998E-2,3.0665345261899998E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2,3.1280908744919997E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"half a period","%",null,0.5]
[null,null,null,"Operational delay in months","Months",null,0]
[null,null,null,"Last day of 1st Period in model","Date"]
[null,null,null,"No of Months in year","Months",null,12]
[null,null,null,"Refit 2 (€/mwh)","(€/mwh)"]
[]
[null,null,null,"Start of SEM","Date",null,{"$f":"F18+1","v":"2042-06-01"}]
[null,null,null,"End of SEM","Date",null,{"$f":"F6","v":"2042-05-31"}]
[null,null,null,"Bonus for refit 2 (€/mwh)","%",null,0.13789999999999999,{"$f":"G158*G162","v":0}]
[null,null,null,"Share of Bonus after Discount years 1-15 for Refit 2","%",null,0.70699999999999996]
[null,null,null,"End of charge",null,null,{"$f":"F6","v":"2042-05-31"}]
[]
[null,null,"TUoS "]
[null,null,null,"Charge (€/MW/Month)",null,null,0]
[null,null,null,"End of charge",null,null,{"$f":"G164","v":"2042-05-31"}]
[null,null,null,"PPA Adjustment","%",null,0]
[null,null,null,"Share of Bonus after Discount years 1-15 for Refit 1","%",null,1]
[]
["Merchant Period Assumptions"]
[null,null,null,"Share of Market Prices Post PPA","%",null,1]
[]
[null,null,"Market Clearing Prices",null,null,null,null,null,"2013-01-01","2013-07-01","2014-01-01","2014-07-01","2015-01-01","2015-07-01","2016-01-01","2016-07-01","2017-01-01","2017-07-01","2018-01-01","2018-07-01","2019-01-01","2019-07-01","2020-01-01","2020-07-01","2021-01-01","2021-07-01","2022-01-01","2022-07-01","2023-01-01","2023-07-01","2024-01-01","2024-07-01","2025-01-01","2025-07-01","2026-01-01","2026-07-01","2027-01-01","2027-07-01","2028-01-01","2028-07-01","2029-01-01","2029-07-01","2030-01-01","2030-07-01","2031-01-01","2031-07-01","2032-01-01","2032-07-01","2033-01-01","2033-07-01","2034-01-01","2034-07-01","2035-01-01","2035-07-01","2036-01-01","2036-07-01","2037-01-01","2037-07-01","2038-01-01","2038-07-01","2039-01-01","2039-07-01","2040-01-01","2040-07-01","2041-01-01","2041-07-01","2042-01-01","2042-07-01"]
[null,null,null,"Low SMP (€/mwh)","(€/mwh)",null,null,null,{"$f":"I177*0.9","v":54.172745664132243},{"$f":"J177*0.9","v":54.172745664132243},55.87533945622701,55.87533945622701,55.305569991582637,55.305569991582637,55.692818100000004,55.692818100000004,55.298813100963301,55.298813100963301,54.408143915534879,54.408143915534879,56.205600205330256,56.205600205330256,56.661688541173504,56.661688541173504,57.692977579384028,57.692977579384028,58.130187565789079,58.130187565789079,59.29088681656701,59.29088681656701,60.916752654488377,60.916752654488377,61.661976629461293,61.661976629461293,62.442612425783977,62.442612425783977,62.923313861711186,62.923313861711186,63.04612618668105,63.04612618668105,64.017550216490221,64.017550216490221,65.04358284843417,65.04358284843417,65.614627419099307,65.614627419099307,66.804694240711058,66.804694240711058,68.787443493977037,68.787443493977037,70.350413697500855,70.350413697500855,72.621303099466942,72.621303099466942,74.370301529274542,74.370301529274542,77.303957969203836,77.303957969203836,88.526174185498775,88.526174185498775,88.526174185498775,88.526174185498775,88.526174185498775,88.526174185498775,88.526174185498775,88.526174185498775,88.526174185498775,88.526174185498775]
[null,null,null,"Central SMP (€/mwh)","(€/mwh)",null,null,null,60.1919396268136,60.1919396268136,62.083710506918898,62.083710506918898,61.450633323980703,61.450633323980703,61.880909000000003,61.880909000000003,61.443125667737,61.443125667737,60.453493239483201,60.453493239483201,62.450666894811398,62.450666894811398,62.957431712415001,62.957431712415001,64.103308421537804,64.103308421537804,64.589097295321196,64.589097295321196,65.878763129518902,65.878763129518902,67.685280727209303,67.685280727209303,68.513307366068105,68.513307366068105,69.380680473093307,69.380680473093307,69.914793179679094,69.914793179679094,70.051251318534497,70.051251318534497,71.130611351655801,71.130611351655801,72.270647609371295,72.270647609371295,72.905141576776998,72.905141576776998,74.227438045234507,74.227438045234507,76.430492771085596,76.430492771085596,78.167126330556499,78.167126330556499,80.690336777185493,80.690336777185493,82.633668365860601,82.633668365860601,85.893286632448707,85.893286632448707,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304]
[null,null,null,"High SMP (€/mwh)","(€/mwh)",null,null,null,{"$f":"I177*1.1","v":66.211133589494963},{"$f":"J177*1.1","v":66.211133589494963},68.2920815576108,68.2920815576108,67.595696656378777,67.595696656378777,68.068999900000009,68.068999900000009,67.587438234510699,67.587438234510699,66.498842563431523,66.498842563431523,68.69573358429254,68.69573358429254,69.253174883656513,69.253174883656513,70.513639263691587,70.513639263691587,71.04800702485332,71.04800702485332,72.466639442470793,72.466639442470793,74.453808799930243,74.453808799930243,75.364638102674917,75.364638102674917,76.31874852040265,76.31874852040265,76.906272497647009,76.906272497647009,77.056376450387958,77.056376450387958,78.243672486821382,78.243672486821382,79.497712370308435,79.497712370308435,80.195655734454704,80.195655734454704,81.650181849757971,81.650181849757971,84.073542048194156,84.073542048194156,85.983838963612158,85.983838963612158,88.759370454904044,88.759370454904044,90.897035202446673,90.897035202446673,94.482615295693591,94.482615295693591,108.19865733783185,108.19865733783185,108.19865733783185,108.19865733783185,108.19865733783185,108.19865733783185,108.19865733783185,108.19865733783185,108.19865733783185,108.19865733783185]
[]
[null,null,null,"Low Capacity (€/mwh)","(€/mwh)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Central Capacity (€/mwh)","(€/mwh)",null,null,null,6.3965385985549101,6.3965385985549101,6.2004965898984601,6.2004965898984601,6.2842508959177001,6.2842508959177001,6.5871315939591604,6.5871315939591604,6.6265495217107997,6.6265495217107997,6.6295140188958799,6.6295140188958799,6.6477388135656899,6.6477388135656899,6.9156668910045802,6.9156668910045802,7.1288050091394997,7.1288050091394997,7.2585325065145003,7.2585325065145003,7.1264719215197498,7.1264719215197498,7.1482942235592404,7.1482942235592404,7.2310091055869297,7.2310091055869297,7.0302524365381798,7.0302524365381798,7.0805922062879496,7.0805922062879496,7.09592167086151,7.09592167086151,7.1850227411361001,7.1850227411361001,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203]
[null,null,null,"High Capacity (€/mwh)","(€/mwh)",null,null,null,{"$f":"I181*1.1","v":7.0361924584104019},{"$f":"J181*1.1","v":7.0361924584104019},6.8205462488883066,6.8205462488883066,6.9126759855094706,6.9126759855094706,7.2458447533550769,7.2458447533550769,7.2892044738818802,7.2892044738818802,7.2924654207854687,7.2924654207854687,7.3125126949222592,7.3125126949222592,7.6072335801050386,7.6072335801050386,7.8416855100534502,7.8416855100534502,7.9843857571659509,7.9843857571659509,7.8391191136717255,7.8391191136717255,7.8631236459151648,7.8631236459151648,7.9541100161456235,7.9541100161456235,7.733277680191998,7.733277680191998,7.7886514269167453,7.7886514269167453,7.8055138379476618,7.8055138379476618,7.903525015249711,7.903525015249711,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424,8.0168762531552424]
[]
[null,null,null,"Total days in semi annual period",null,null,182.5]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Construction Monitoring Summary",null,null,null,null,{"$f":"CHOOSE($I$331,K318,M318,O318,P318)","v":0},null,0]
[null,null,null,"Project Management & Co-ordination",null,null,null,null,{"$f":"CHOOSE($I$331,K319,M319,O319,P319)","v":0},null,0]
[null,null,null,"Water monitoring (€)",null,null,null,null,{"$f":"CHOOSE($I$331,K320,M320,O320,P320)","v":0},null,0]
[null,null,null,"Independent engineers (€)",null,null,null,null,{"$f":"CHOOSE($I$331,K321,M321,O321,P321)","v":0},null,0]
[null,null,null,"Insurances (€)",null,null,null,null,{"$f":"CHOOSE($I$331,K322,M322,O322,P322)","v":0},null,0]
[]
[null,null,"Refit 2 Production"]
[null,null,null,"P50 (mwh) semi annual",null,null,null,null,0,null,0]
[null,null,null,"P75 (mwh) semi annual",null,null,null,null,0,null,0]
[null,null,null,"P90 (mwh) semi annual",null,null,null,null,0,null,0]
[null,null,null,"P99 (mwh) semi annual",null,null,null,null,0,null,0]
[]
[]
[null,null,null,"Scenario Code",null,null,null,null,1]
[null,null,null,"Refit 1",null,null,null,null,{"$f":"'Timing and Operations'!E24","v":75}]
[null,null,null,"Refit 2",null,null,null,null,0]
[null,null,null,"Electrical engineering consultant (€)",null,null,null,null,0,null,0]
[null,null,null,"Telecommunications (€)",null,null,null,null,0,null,0]
[]
[]
[null,null,"Rent",null,null,null,"From","To"]
[null,null,null,"Rent  years 1-5",null,null,"2015-01-01","00:00:00",0,null,0]
[null,null,null,"Rent  years 6-10",null,null,"00:00:00","00:00:00",0,null,0]
[null,null,null,"Rent  post year 10",null,null,"00:00:00","00:00:00",0,null,0]
[]
[]
[null,null,null,"Annual Metering and Electrical input charge per MW in euros",0]
[null,null,null,"Annual Bank agency fees per MW in euros",0]
[null,null,null,"Annual SPV fee per MW in euros",0]
[null,null,null,"Annual Consultant fees per MW in euros",0]
[null,null,null,"Annual Other costs per MW in euros",0]
[null,null,null,"Annual Tax, Audit & Accounting costs per MW in euros",0]
[]
[]
[null,null,null,null,null,null,"PPA 2","PPA 3"]
[null,null,null,null,null,null,"Line1","Line 2"]
[null,null,null,null,null,null,"P50","P50"]
[null,null,null,null,null,null,"P99","P75"]
[]
[null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0]

{"sheet":"Tax Assumptions","index":4,"n_rows":28,"n_cols":8,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[null,"  "]
["Profits Tax",null,null,null,null,null,null,{"$f":"'Value and Re-finance'!H1","v":"Model OK"}]
[null,"Tax Charge",null,0.125]
[null,"Capital Allowance applied for no. Years",null,8]
[null,"Claim from operation start date",null,{"$f":"'Timing and Operations'!F5","v":"2017-06-01"}]
[null,"End of Claim",null,{"$f":"EDATE(D5,'Timing and Operations'!$G$157*$D$4)-1","v":"2025-05-31"}]
[]
["VAT"]
[null,"Vat on turbines",null,0.1,0.21]
[null,"Vat rate (average vat rate on other costs excluding vat on share consideration)",null,0.1,0.15]
[null,"No. of months delay for vat receipts ",null,2]
[]
["Fixed Assets"]
[null,"Start of depreciation ",null,{"$f":"'Timing and Operations'!F5","v":"2017-06-01"}]
[null,"Depreciation Period",null,20]
[null,"End of depreciation land & building",null,{"$f":"EDATE(D14,D15*12)-1","v":"2037-05-31"}]
[null,"no of period semi annual",null,{"$f":"D15*2","v":40}]
[]
[null,"% of Fixed assets allowable for capital allowance",null,1]
[null,"Tax rate on deposits",null,0.25]
[null,"Tax paid in advance",null,0]
[null,"1st tax payment (no of month)",null,6]
[null,"2nd tax payment (no of month)",null,11]
[null,"Final tax payment (no of month)",null,9]
[]
[null,"Total tax amount paid by 1st installment tax ",null,0.5]
[null,"Total tax amount paid by 2nd installment tax ",null,0.9]
[null,"Total tax amount paid by final installment  ",null,1]

{"sheet":"Debt Financing Assumptions","index":5,"n_rows":112,"n_cols":14,"rows_kept":112,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"Integrity!E15","v":"Model OK"},"Equity IRR",{"$f":"'Debt and Cash Waterfall (SA)'!E410","v":0.14690027832984931},"SD%",{"$f":"'Debt and Cash Waterfall (SA)'!R138","v":0.83437221048644594}]
["Senior Debt A"]
[null,"Debt Size"]
[null,null,null,"Target DSCR ",132,{"$f":"E4/100","v":1.32}]
[null,null,null,"Target Debt:Capital Ratio",80,{"$f":"E5/100","v":0.8}]
[null,null,null,"Apply Scuplting",null,false]
[]
[null,"Debt Draws"]
[null,null,null,"Interest Capitalised (Rolled up to Debt)",null,false]
[null,null,null,"Start of Drawdown (Financial Close Date)",null,{"$f":"'Timing and Operations'!F3","v":"2015-10-01"}]
[null,null,null,"Draw Code (1-Pro-Rata; 2-Equity First; 3-Debt First)",null,2,null,null,null,null,null,null,null,"Pro-Rata"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity First"]
[null,"Debt Repayment"]
[null,null,null,"Repayment period ",null,16]
[null,null,null,"Start of Repayment (Construction Start Date)",null,{"$f":"'Timing and Operations'!$F$5","v":"2017-06-01"},null,null,null,null,null,null,null,"Equal Installment"]
[null,null,null,"End of Repayment",null,{"$f":"EDATE(F15,F14*12)","v":"2033-06-01"},null,null,null,null,null,null,null,"Annuity"]
[null,null,null,"Repayment Style (1 - Level; 2 - Annuity; 3 - Sculpted)",null,3,null,null,null,null,null,null,null,"Sculpted"]
[]
[null,"Interest and Fees"]
[null,null,null,"Base rate",null,1.55E-2,1.55E-2]
[null,null,null,"18 year fixed rate swap spread ",null,0]
[null,null,null,"Hedge percentage",null,1,null,"Norm"]
[null,null,null,"Construction Phase",null,{"$f":"F10","v":"2015-10-01"},1.7500000000000002E-2,"BBB credit spread ",null,1.7500000000000002E-2]
[null,null,null,"Initial margin (annual)",null,{"$f":"F15","v":"2017-06-01"},0.02,null,null,0.02]
[null,null,null,"Years 5-10 margin(annual)",24,{"$f":"EDATE(F24,E25)","v":"2019-06-01"},2.2499999999999999E-2,null,null,2.2499999999999999E-2]
[null,null,null,"Years 11-15 margin(annual)",36,{"$f":"EDATE(F25,E26)","v":"2022-06-01"},2.5000000000000001E-2,"Higher margin here to protect bank on the downside",null,2.5000000000000001E-2]
[]
[null,null,null,"Arrangement Fee (Upfront Fee)",null,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,null,"Commitment Fee annual",null,7.4999999999999997E-3,7.4999999999999997E-3,"Fee for the amount you dont borrow, on the undrawn debt"]
[null,null,null,"Fee Amortisation Period","Years",{"$f":"'Tax Assumptions'!D4","v":8}]
[]
[null,"Credit Enhancements",null,null,null,0.05]
[null,null,null,"DSRA Months","Months",6,null,"The amount of months of the annual Debt repayment needed to be retained"]
[null,null,null,"DSRA Interest Rate","%",0]
[null,null,null,"DRSA Funded with LOC",null,false,null,"Cash trap covenants - PV of CF/PV of Debt. Projection of the life of the project to project future CF's"]
[null,null,null,"Cash Trap/Dividend Lockup Covenant","DSCR X",1.1499999999999999,null,"You cannot pay a dividend on this"]
[null,null,null,"Cash Sweep",null,{"$f":"G37/100","v":0},0,"How much of the extra cashflow and pay off the debt / this is a % of CF after debt service"]
[]
[null,null,null,"Interest charge semi annual",null,0]
[]
["Subordinated Debt"]
[null,null,"Debt Sizing"]
[null,null,null,"Sub-debt %",null,{"$f":"G43/100","v":0},0]
[null,null,"Repayments"]
[null,null,null,"Number of years before sub detb paid",null,{"$f":"F14","v":16}]
[null,null,null,"Start of Repayment",null,{"$f":"EDATE('Timing and Operations'!$F$5,F45*'Timing and Operations'!G157)","v":"2033-06-01"}]
[null,null,null,"No of years for repayment",null,3]
[null,null,null,"End of Repayment",null,{"$f":"EDATE(F46,F47*'Timing and Operations'!$G$157)-1","v":"2036-05-31"}]
[null,null,"Interest and Fees"]
[null,null,null,"Annual Coupon Rate - Construction",null,{"$f":"G50/100","v":7.0000000000000007E-2},7]
[null,null,null,"Annual Coupon Rate - Operations",null,7.0000000000000007E-2]
[null,null,null,"Sub Interest Tax Deductible",null,true]
[]
["Development Fee"]
[null,null,"Development Fee Amount",null,null,{"$f":"G55*100000","v":0},0]
[null,null,"Percent of Construction",null,null,{"$f":"F55/'Debt and Cash Waterfall (SA)'!G127","v":0}]
[null,null,"Development Fee Date",null,null,{"$f":"F24","v":"2017-06-01"}]
[]
["MRA"]
[null,null,null,"MRA required balance ",null,0]
[null,null,null,"MRA required balance post yr 5",null,0]
[null,null,null,"Length of period in mths",null,6]
[null,null,null,"% of semi annual period",null,{"$f":"F62/'Timing and Operations'!F11","v":1}]
[null,null,null,"Number of periods",null,4]
[null,null,null,"% of MRA balance built per period",null,0.25]
[null,null,null,"Start of 1st period of MRA balance build up",null,{"$f":"'Timing and Operations'!F5","v":"2017-06-01"}]
[null,null,null,"End of final period of MRA balance build up",null,{"$f":"EDATE(F66,F62*F64)-1","v":"2019-05-31"}]
[null,null,null,"Period post MRA build up",null,{"$f":"EDATE(F67+1,3)","v":"2019-09-01"}]
[null,null,null,"End of MRA",null,{"$f":"F16","v":"2033-06-01"}]
[]
["VAT"]
[null,null,null,"Interest rate on facilty",null,0.03,null,"Low Risk - this should be low"]
[null,null,null,"Arrangement fee",null,0]
[null,null,null,"Commitment fee",null,0]
[]
[null,null,null,"Interest Capitalised",null,false]
[]
["Discount Rate (Return a Buyer Requires to invest in this project)",null,null,null,null,"Start Date","Discount Rate - Equity","Discount Rate - Project"]
[null,null,null,"Pre-construction",null,{"$f":"'Timing and Operations'!F3","v":"2015-10-01"},{"$f":"J79/100","v":0.17},{"$f":"G79-3%","v":0.14000000000000001},null,17]
[null,null,null,"Post-Construction",null,{"$f":"'Timing and Operations'!F5","v":"2017-06-01"},{"$f":"J80/100","v":0.13},{"$f":"G80-2%","v":0.11},null,13]
[null,null,null,"Initial Operations (Yrs 1 -3)",3,{"$f":"EDATE(F80,E81*12)","v":"2020-06-01"},0.11,{"$f":"G81-2%","v":0.09},null,11]
[null,null,null,"Initial Operations Mature",2,{"$f":"EDATE(F81,E82*12)","v":"2022-06-01"},0.09,6.9999999999999993E-2,null,9]
[]
[null,null,null,"Risk Free Rate",null,3.5000000000000003E-2]
[]
[null,null,null,"COD Month",null,{"$f":"MONTH('Timing and Operations'!F5)","v":6}]
[null,null,null,"Assumed Sale Date",null,{"$f":"DATE(H87,F86,1)","v":"2031-06-01"},null,2031]
[]
["Refinancing"]
[null,null,null,"Include Re-Financing",null,false]
[null,null,null,"Assumed Date of Refinancing",null,{"$f":"DATE(H91,F86,1)","v":"2019-06-01"},null,2019]
[null,null,null,"Assumed DSCR on Refinancing",null,{"$f":"H92/100","v":1.29},null,129]
[null,null,null,"Assumed Term (Tail)",null,{"$f":"H93","v":3},null,3]
[null,null,null,"Assumed Interest Rate",null,{"$f":"H94/1000","v":4.1000000000000002E-2},null,41]
[null,null,null,"End of Operations",null,{"$f":"'Timing and Operations'!F6+1","v":"2042-06-01"}]
[null,null,null,"Date of Repayment",null,{"$f":"EDATE(F95,-F93*12)","v":"2039-06-01"}]
[null,null,null,"Tenor for Re-financing",null,{"$f":"DAYS360(F91,F95)/360","v":23}]
[null,null,null,"Fee on New Debt",null,1.4999999999999999E-2]
[null,null,null,"Breakage Fee",null,0.01]
[]
["LCOE Rates"]
[null,null,null,"Discount Rate",null,0.1]
[null,null,null,"Inflation Rate",null,{"$f":"AVERAGE('Timing and Operations'!95:95)","v":2.6402685810125323E-2}]
[null,null,null,"Real",null,{"$f":"(1+F102)/(1+F103)-1","v":7.1704132507979024E-2}]
[null,null,null,"Periodic",null,{"$f":"(1+F104)^(1/'Timing and Operations'!F12)-1","v":3.5231439103343254E-2}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Structuring"]
[null,null,null,null,null,null,null,"Risk Analysis"]

{"sheet":"S-Curve Assumptions","index":6,"n_rows":99,"n_cols":126,"rows_kept":99,"cut":false,"hidden":false,"merged":[]}
["Year",null,null,{"$f":"'Timing and Operations'!F2","v":"2015-01-01"},null,null,{"$f":"D1","v":"2015-01-01"},{"$f":"G2+1","v":"2015-02-01"},{"$f":"H2+1","v":"2015-03-01"},"2015-04-01","2015-05-01","2015-06-01","2015-07-01","2015-08-01","2015-09-01","2015-10-01","2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01",{"$f":"BE2+1","v":"2019-04-01"},"2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01",{"$f":"CK2+1","v":"2021-12-01"},"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01"]
["Last day of Period",null,null,null,null,null,{"$f":"EOMONTH(G1,0)","v":"2015-01-31"},{"$f":"EOMONTH(H1,0)","v":"2015-02-28"},{"$f":"EOMONTH(I1,0)","v":"2015-03-31"},"2015-04-30","2015-05-31","2015-06-30","2015-07-31","2015-08-31","2015-09-30","2015-10-31","2015-11-30","2015-12-31","2016-01-31","2016-02-29","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31","2017-01-31","2017-02-28","2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31",{"$f":"EOMONTH(AL1,0)","v":"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",{"$f":"EOMONTH(BF1,0)","v":"2019-04-30"},"2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30",{"$f":"EOMONTH(CL1,0)","v":"2021-12-31"},"2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31",{"$f":"EOMONTH(DR1,0)","v":"2024-08-31"},{"$f":"EOMONTH(DS1,0)","v":"2024-09-30"},{"$f":"EOMONTH(DT1,0)","v":"2024-10-31"},{"$f":"EOMONTH(DU1,0)","v":"2024-11-30"},{"$f":"EOMONTH(DV1,0)","v":"2024-12-31"}]
[null,"Period",null,null,null,null,1,{"$f":"G3+1","v":2},{"$f":"H3+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AK3+1","v":32},33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,{"$f":"BE3+1","v":52},53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,{"$f":"CK3+1","v":84},85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120]
[null,"Construction Switch",null,{"$f":"'Timing and Operations'!F2","v":"2015-01-01"},{"$f":"'Timing and Operations'!F5","v":"2017-06-01"},null,{"$f":"AND(G1>=$D4,G1<$E4)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,{"$f":"AND(AM1>=$D4,AM1<$E4)","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,{"$f":"AND(BS1>=$D4,BS1<$E4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(CY1>=$D4,CY1<$E4)","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]
[null,"End of Construction",null,{"$f":"EDATE(E4,-1)","v":"2017-05-01"},null,null,{"$f":"$D5=G1","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,{"$f":"$D5=AM1","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$D5=BS1","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$D5=CY1","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
["Base Construction Costs",null,null,null,"Total"]
[null,"Sensitivity Factor",null,null,{"$f":"Sensitivities!E38","v":1}]
[]
[]
[null,"Development costs ",null,{"$f":"SUM(G11:BN11)","v":0.99999999999999967},{"$f":"'Timing and Operations'!E28*Sensitivities!$E$38","v":18259876.799999997},null,0,0,0,0,0,0,0,0,0,0,0,0.15,7.0000000000000007E-2,7.0000000000000007E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Turbine Supply Contract ",null,{"$f":"SUM(G12:BN12)","v":0.99999999999999989},{"$f":"'Timing and Operations'!E27*Sensitivities!$E$38","v":81251999.999999985},null,0,0,0,0,0,0,0,0,0,0,0,0,0.15,0,0,0,0.1,0,0.1,0.05,0.05,0.05,0.15,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Finance/Legal / Banking ",null,1,{"$f":"'Timing and Operations'!E29*Sensitivities!$E$38","v":1440000},null,0,0,0,0,0,0,0,0,0,0,0,0.2,0,0,0,0,0,0,0,0,0,0,0,0.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Acquisition Cost",null,1,{"$f":"'Timing and Operations'!E30*Sensitivities!$E$38","v":11250000},null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction Monitoring Summary",null,{"$f":"SUM(G15:BN15)","v":0},{"$f":"'Timing and Operations'!I318*Sensitivities!$E$38","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project Management & Co-ordination",null,0,{"$f":"'Timing and Operations'!I319*Sensitivities!$E$38","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Water monitoring ",null,0,{"$f":"'Timing and Operations'!I320*Sensitivities!$E$38","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Independent engineers ",null,0,{"$f":"'Timing and Operations'!I321*Sensitivities!$E$38","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Insurances ",null,0,{"$f":"'Timing and Operations'!I322*Sensitivities!$E$38","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Electrical engineering infrastructure ",null,1,{"$f":"'Timing and Operations'!E31*Sensitivities!$E$38","v":11772000},null,0,0,0,0,0,0,0,0,0,0,0,0.7,0,0,0,0,0,0,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Electrical engineering consultant ",null,0,{"$f":"'Timing and Operations'!I334*Sensitivities!$E$38","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Grid Connection supply ",null,1,{"$f":"'Timing and Operations'!E32*Sensitivities!$E$38","v":3044519.9999999995},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,0,0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Civil works contract ",null,1,{"$f":"'Timing and Operations'!E33*Sensitivities!$E$38","v":12024000},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.2,0.2,0.3,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telecommunications ",null,0,{"$f":"'Timing and Operations'!I335*Sensitivities!$E$38","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Landscaping ",null,1,{"$f":"'Timing and Operations'!E34*Sensitivities!$E$38","v":16084800},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Miscellaneous",null,1,{"$f":"'Timing and Operations'!E35*Sensitivities!$E$38","v":22455410.400000002},null,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contingency ",0.05,1.0000000000000002,{"$f":"(SUM(E15:E26)+SUM(E11:E13))*$C$27","v":8316630.3599999994},null,0,0,0,0,0,0,0,0,0,0,0,0,8.3699999999999997E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,8.3299999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Acquisition fee ",null,0,{"$f":"'Timing and Operations'!$E$24*$E$81","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Cost",null,null,{"$f":"SUM(E11:E28)","v":185899237.56}]
[]
["VAT Costs"]
[null,"Development costs ",null,null,{"$f":"SUM(G33:DV33)","v":18259876.799999993},null,{"$f":"$E$11*G$11","v":0},{"$f":"$E$11*H$11","v":0},0,0,0,0,0,0,0,0,0,2738981.5199999996,1278191.3759999999,1278191.3759999999,1296451.2527999997,1296451.2527999997,1296451.2527999997,1296451.2527999997,1296451.2527999997,1296451.2527999997,1296451.2527999997,1296451.2527999997,1296451.2527999997,1296451.2527999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$11*BT$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Turbine Supply Contract ",null,null,{"$f":"SUM(G34:DV34)","v":81251999.999999985},null,{"$f":"$E$12*G$12","v":0},{"$f":"$E$12*H$12","v":0},0,0,0,0,0,0,0,0,0,0,12187799.999999998,0,0,0,8125199.9999999991,0,8125199.9999999991,4062599.9999999995,4062599.9999999995,4062599.9999999995,12187799.999999998,28438199.999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$12*BT$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Finance/Legal / Banking ",null,null,1440000,null,{"$f":"$E$13*G13","v":0},{"$f":"$E$13*H13","v":0},0,0,0,0,0,0,0,0,0,288000,0,0,0,0,0,0,0,0,0,0,0,1152000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$13*BT13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ADDITIONAL PLANNING COSTS SUMMARY",null,null,11250000,null,{"$f":"$E$14*G14","v":0},{"$f":"$E$14*H14","v":0},0,0,0,0,0,0,0,11250000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$14*BT14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction Monitoring Summary",null,null,0,null,{"$f":"$E$15*G$15","v":0},{"$f":"$E$15*H$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$15*BT$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project Management & Co-ordination",null,null,0,null,{"$f":"$E$16*G16","v":0},{"$f":"$E$16*H16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$16*BT16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Water monitoring ",null,null,0,null,{"$f":"$E$17*G17","v":0},{"$f":"$E$17*H17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$17*BT17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Independent engineers ",null,null,0,null,{"$f":"$E$18*G18","v":0},{"$f":"$E$18*H18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$18*BT18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Insurances ",null,null,0,null,{"$f":"$E$19*G19","v":0},{"$f":"$E$19*H19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$19*BT19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Electrical engineering infrastructure ",null,null,11772000,null,{"$f":"$E$20*G20","v":0},{"$f":"$E$20*H20","v":0},0,0,0,0,0,0,0,0,0,8240399.9999999991,0,0,0,0,0,0,0,0,0,0,0,3531600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$20*BT20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Electrical engineering consultant ",null,null,0,null,{"$f":"$E$21*G21","v":0},{"$f":"$E$21*H21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$21*BT21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Grid Connection supply ",null,null,3044519.9999999995,null,{"$f":"$E$22*G22","v":0},{"$f":"$E$22*H22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1522259.9999999998,0,0,1522259.9999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$22*BT22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Civil works contract ",null,null,12024000,null,{"$f":"$E$23*G23","v":0},{"$f":"$E$23*H23","v":0},0,0,0,0,0,0,0,0,0,0,0,1202400,2404800,2404800,3607200,2404800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$23*BT23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telecommunications ",null,null,0,null,{"$f":"$E$24*G24","v":0},{"$f":"$E$24*H24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$24*BT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Landscaping ",null,null,16084800,null,{"$f":"$E$25*G25","v":0},{"$f":"$E$25*H25","v":0},0,0,0,0,0,0,0,0,0,0,0,16084800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$25*BT25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Miscellaneous",null,null,22455410.400000002,null,{"$f":"$E$26*G26","v":0},{"$f":"$E$26*H26","v":0},0,0,0,0,0,0,0,0,0,0,0,22455410.400000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$26*BT26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contingency ",null,null,8316630.3600000003,null,{"$f":"$E$27*G27","v":0},{"$f":"$E$27*H27","v":0},0,0,0,0,0,0,0,0,0,0,696101.96113199997,692775.30898799992,692775.30898799992,692775.30898799992,692775.30898799992,692775.30898799992,692775.30898799992,692775.30898799992,692775.30898799992,692775.30898799992,692775.30898799992,692775.30898799992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$27*BT27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Acquisition fee ",null,null,0,null,{"$f":"$E$28*G28","v":0},{"$f":"$E$28*H28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$28*BT28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Cost",null,null,{"$f":"SUM(G52:DV52)","v":185899237.55999994},null,{"$f":"SUM(G33:G50)","v":0},{"$f":"SUM(H33:H50)","v":0},0,0,0,0,0,0,0,11250000,0,11267381.52,14162093.337131998,41713577.084988005,4394026.5617880002,4394026.5617880002,13721626.561787998,4394026.5617880002,10114426.561787998,6051826.5617879992,7574086.5617879992,6051826.5617879992,14177026.561787996,36633286.561787985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BF33:BF50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ33:BZ50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY33:CY50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DP33:DP50)","v":0},0,0,0,0,0,{"$f":"SUM(DV33:DV50)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M33:M49)","v":0},{"$f":"SUM(N33:N49)","v":0},{"$f":"SUM(O33:O49)","v":0}]
["VAT"]
[]
[null,"Development costs ",null,{"$f":"'Tax Assumptions'!$D$10","v":0.1},{"$f":"SUM(G56:DV56)","v":1825987.6800000002},null,{"$f":"G33*$D56","v":0},{"$f":"H33*$D56","v":0},0,0,0,0,0,0,0,0,0,273898.15199999994,127819.1376,127819.1376,129645.12527999998,129645.12527999998,129645.12527999998,129645.12527999998,129645.12527999998,129645.12527999998,129645.12527999998,129645.12527999998,129645.12527999998,129645.12527999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT33*$D56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Turbine Supply Contract ",null,{"$f":"'Tax Assumptions'!$D$9","v":0.1},{"$f":"SUM(G57:DV57)","v":8125200},null,{"$f":"G34*$D57","v":0},0,0,0,0,0,0,0,0,0,0,0,1218779.9999999998,0,0,0,812520,0,812520,406260,406260,406260,1218779.9999999998,2843819.9999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS34*$D57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Finance/Legal / Banking ",null,{"$f":"'Tax Assumptions'!$D$10","v":0.1},144000,null,{"$f":"G35*$D58","v":0},0,0,0,0,0,0,0,0,0,0,28800,0,0,0,0,0,0,0,0,0,0,0,115200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS35*$D58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ADDITIONAL PLANNING COSTS SUMMARY",null,{"$f":"'Tax Assumptions'!$D$10","v":0.1},1125000,null,{"$f":"G36*$D59","v":0},0,0,0,0,0,0,0,0,1125000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS36*$D59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Construction Monitoring Summary",null,{"$f":"'Tax Assumptions'!$D$10","v":0.1},0,null,{"$f":"G37*$D60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS37*$D60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project Management & Co-ordination",null,{"$f":"'Tax Assumptions'!$D$10","v":0.1},0,null,{"$f":"G38*$D61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS38*$D61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Water monitoring ",null,{"$f":"'Tax Assumptions'!$D$10","v":0.1},0,null,{"$f":"G39*$D62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS39*$D62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Independent engineers ",null,{"$f":"'Tax Assumptions'!$D$10","v":0.1},0,null,{"$f":"G40*$D63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS40*$D63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Insurances ",null,{"$f":"'Tax Assumptions'!$D$10","v":0.1},0,null,{"$f":"G41*$D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS41*$D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Electrical engineering infrastructure ",null,{"$f":"'Tax Assumptions'!$D$10","v":0.1},1177200,null,{"$f":"G42*$D65","v":0},0,0,0,0,0,0,0,0,0,0,824040,0,0,0,0,0,0,0,0,0,0,0,353160,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS42*$D65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Electrical engineering consultant ",null,{"$f":"'Tax Assumptions'!$D$10","v":0.1},0,null,{"$f":"G43*$D66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS43*$D66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Grid Connection supply ",null,{"$f":"'Tax Assumptions'!$D$10","v":0.1},304451.99999999994,null,{"$f":"G44*$D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,152225.99999999997,0,0,152225.99999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44*$D67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Civil works contract ",null,{"$f":"'Tax Assumptions'!$D$10","v":0.1},1202400,null,{"$f":"G45*$D68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,120240,240480,240480,360720,240480,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS45*$D68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Telecommunications ",null,{"$f":"'Tax Assumptions'!$D$10","v":0.1},0,null,{"$f":"G46*$D69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS46*$D69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Landscaping ",null,{"$f":"'Tax Assumptions'!$D$10","v":0.1},1608480,null,{"$f":"G47*$D70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1608480,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS47*$D70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Miscellaneous",null,{"$f":"'Tax Assumptions'!$D$10","v":0.1},2245541.0400000005,null,{"$f":"G48*$D71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2245541.0400000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS48*$D71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Contingency ",null,{"$f":"'Tax Assumptions'!$D$10","v":0.1},831663.03599999996,null,{"$f":"G49*$D72","v":0},0,0,0,0,0,0,0,0,0,0,0,69610.1961132,69277.530898799989,69277.530898799989,69277.530898799989,69277.530898799989,69277.530898799989,69277.530898799989,69277.530898799989,69277.530898799989,69277.530898799989,69277.530898799989,69277.530898799989,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS49*$D72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total Vat Cost",null,null,18589923.756000005,null,{"$f":"SUM(G56:G73)","v":0},{"$f":"SUM(H56:H73)","v":0},0,0,0,0,null,null,null,1125000,0,1126738.152,1416209.3337131997,4171357.7084988006,439402.65617879998,439402.65617879998,1372162.6561787999,439402.65617879998,1011442.6561788,605182.65617880004,757408.65617880004,605182.65617880004,1417702.6561787997,3663328.6561787995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BF56:BF73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BZ56:BZ73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CY56:CY73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DP56:DP73)","v":0},0,0,0,0,0,{"$f":"SUM(DV56:DV73)","v":0}]
[]
[null,"VAT Refunds - Construction",null,{"$f":"-'Tax Assumptions'!D11","v":-2},{"$f":"SUM(G76:IV76)","v":18589923.756000005},null,null,{"$f":"IF(H3>-$G$76,OFFSET(H74,0,$D$76))*H4","v":0},{"$f":"IF(I3>-$G$76,OFFSET(I74,0,$D$76))*I4","v":0},0,0,0,0,0,0,0,0,1125000,0,1126738.152,1416209.3337131997,4171357.7084988006,439402.65617879998,439402.65617879998,1372162.6561787999,439402.65617879998,1011442.6561788,605182.65617880004,757408.65617880004,605182.65617880004,1417702.6561787997,3663328.6561787995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU3>-$G$76,OFFSET(BU74,0,$D$76))*BU4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VAT Refunds - Beginning of Operation",null,null,{"$f":"E74-E76","v":0},null,null,{"$f":"$E$77*H5","v":0},{"$f":"$E$77*I5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$77*BU5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total VAT Refunds",null,null,{"$f":"SUM(H78:DV78)","v":18589923.756000005},null,null,{"$f":"H76+H77","v":0},{"$f":"I76+I77","v":0},0,0,0,0,0,0,0,0,{"$f":"R76+R77","v":1125000},0,1126738.152,1416209.3337131997,4171357.7084988006,439402.65617879998,439402.65617879998,1372162.6561787999,439402.65617879998,1011442.6561788,605182.65617880004,757408.65617880004,605182.65617880004,1417702.6561787997,3663328.6561787995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU76+BU77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E78-E76","v":0}]
[]
[null,"Price per MW",null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Semi annual mutiple",null,null,null,null,0.5,0.5,0.5,0.5,0.5,0.5,1,1,1,1,1,1,1.5,1.5,1.5,1.5,1.5,1.5,2,2,2,2,2,2,2.5,2.5,2.5,2.5,2.5,2.5,3,3,3,3,3,3,3.5,3.5,3.5,3.5,3.5,3.5,4,4,4,4,4,4,4.5,4.5,4.5,4.5,4.5,4.5,5,5,5,5,5,5,5.5,5.5,5.5,5.5,5.5,5.5,6,6,6,6,6,6,6.5,6.5,6.5,6.5,6.5,6.5,7,7,7,7,7,7,7.5,7.5,7.5,7.5,7.5,7.5,8,8,8,8,8,8,8.5,8.5,8.5,8.5,8.5,8.5,9,9,9,9,9,9,9.5,9.5,9.5,9.5,9.5,9.5,10,10,10,10,10,10]

{"sheet":"EBITDA","index":7,"n_rows":326,"n_cols":69,"rows_kept":326,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Year",null,null,null,null,null,{"$f":"'Timing and Operations'!F5","v":"2017-06-01"},{"$f":"J3+1","v":"2017-12-01"},{"$f":"K3+1","v":"2018-06-01"},"2018-12-01","2019-06-01","2019-12-01","2020-06-01","2020-12-01","2021-06-01","2021-12-01","2022-06-01","2022-12-01","2023-06-01","2023-12-01","2024-06-01","2024-12-01","2025-06-01","2025-12-01","2026-06-01","2026-12-01","2027-06-01","2027-12-01","2028-06-01","2028-12-01","2029-06-01","2029-12-01","2030-06-01","2030-12-01","2031-06-01","2031-12-01","2032-06-01","2032-12-01","2033-06-01","2033-12-01","2034-06-01","2034-12-01","2035-06-01","2035-12-01","2036-06-01","2036-12-01","2037-06-01","2037-12-01","2038-06-01","2038-12-01","2039-06-01","2039-12-01","2040-06-01","2040-12-01","2041-06-01","2041-12-01","2042-06-01","2042-12-01","2043-06-01","2043-12-01","2044-06-01","2044-12-01","2045-06-01","2045-12-01","2046-06-01","2046-12-01"]
[null,null,null,"Last day of Period",null,null,{"$f":"'Timing and Operations'!J3","v":8.7855663895607006E-2},null,null,{"$f":"EOMONTH(J2,5)","v":"2017-11-30"},{"$f":"EOMONTH(K2,5)","v":"2018-05-31"},{"$f":"EOMONTH(L2,5)","v":"2018-11-30"},"2019-05-31","2019-11-30","2020-05-31","2020-11-30","2021-05-31","2021-11-30","2022-05-31","2022-11-30","2023-05-31","2023-11-30","2024-05-31","2024-11-30","2025-05-31","2025-11-30","2026-05-31","2026-11-30","2027-05-31","2027-11-30","2028-05-31","2028-11-30","2029-05-31","2029-11-30","2030-05-31","2030-11-30","2031-05-31","2031-11-30","2032-05-31","2032-11-30","2033-05-31","2033-11-30","2034-05-31","2034-11-30","2035-05-31","2035-11-30","2036-05-31","2036-11-30","2037-05-31","2037-11-30","2038-05-31","2038-11-30","2039-05-31","2039-11-30","2040-05-31","2040-11-30","2041-05-31","2041-11-30","2042-05-31","2042-11-30","2043-05-31","2043-11-30","2044-05-31","2044-11-30","2045-05-31","2045-11-30","2046-05-31","2046-11-30","2047-05-31"]
[null,null,null,"Period",null,null,null,null,null,{"$f":"I4+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AO4+1","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
["Section 1: Dates and Switches"]
[null,null,null,null,"Operating Life Switch",null,{"$f":"'Timing and Operations'!F5","v":"2017-06-01"},{"$f":"'Timing and Operations'!F6","v":"2042-05-31"},null,{"$f":"AND(J2>=$G$6,J2<$H$6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(AP2>=$G$6,AP2<$H$6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,"PPA Switch",null,{"$f":"G6","v":"2017-06-01"},{"$f":"'Timing and Operations'!F18","v":"2042-05-31"},null,{"$f":"AND(J$2>=$G7,J$2<=$H7)","v":true},true,true,true,true,true,true,true,true,true,{"$f":"AND(T$2>=$G7,T$2<=$H7)","v":true},true,true,true,true,true,true,true,true,true,{"$f":"AND(AD$2>=$G7,AD$2<=$H7)","v":true},true,true,true,true,true,true,true,true,true,{"$f":"AND(AN$2>=$G7,AN$2<=$H7)","v":true},true,true,true,true,true,true,true,true,true,{"$f":"AND(AX$2>=$G7,AX$2<=$H7)","v":true},true,true,true,true,true,true,true,true,true,{"$f":"AND(BH$2>=$G7,BH$2<=$H7)","v":false},false,false,false,false,false,false,false,false,false]
[null,null,null,null,"Post PPA Switch",null,{"$f":"'Timing and Operations'!G160","v":"2042-06-01"},{"$f":"H6","v":"2042-05-31"},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,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,"Start of inflation",null,null,{"$f":"'Timing and Operations'!G88","v":"2015-01-01"},null,{"$f":"J2=$H$9","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AP2=$H$9","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,"Period for applying inflation",null,null,{"$f":"H9","v":"2015-01-01"},null,{"$f":"J2>=$H$10","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AP2>=$H$10","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,null,"Inflation Indicies"]
[null,null,null,null,"Annual Cost Inflation Rate",null,"Code",{"$f":"'Timing and Operations'!F91","v":2},null,{"$f":"LOOKUP(J2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.06E-2},{"$f":"LOOKUP(K2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.06E-2},{"$f":"LOOKUP(L2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.1014256577779999E-2},{"$f":"LOOKUP(M2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.1014256577779999E-2},{"$f":"LOOKUP(N2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.1436798287109999E-2},{"$f":"LOOKUP(O2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.1436798287109999E-2},{"$f":"LOOKUP(P2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.186779083063E-2},{"$f":"LOOKUP(Q2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.186779083063E-2},{"$f":"LOOKUP(R2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.2307403225019999E-2},{"$f":"LOOKUP(S2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.2307403225019999E-2},{"$f":"LOOKUP(T2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.2755807867299999E-2},{"$f":"LOOKUP(U2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.2755807867299999E-2},{"$f":"LOOKUP(V2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.3213180602419999E-2},{"$f":"LOOKUP(W2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.3213180602419999E-2},{"$f":"LOOKUP(X2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.367970079225E-2},{"$f":"LOOKUP(Y2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.367970079225E-2},{"$f":"LOOKUP(Z2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.415555138587E-2},{"$f":"LOOKUP(AA2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.415555138587E-2},{"$f":"LOOKUP(AB2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.4640918991370001E-2},{"$f":"LOOKUP(AC2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.4640918991370001E-2},{"$f":"LOOKUP(AD2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.5135993948969999E-2},{"$f":"LOOKUP(AE2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.5135993948969999E-2},{"$f":"LOOKUP(AF2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.5640970405730001E-2},{"$f":"LOOKUP(AG2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.5640970405730001E-2},{"$f":"LOOKUP(AH2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.6156046391619999E-2},{"$f":"LOOKUP(AI2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.6156046391619999E-2},{"$f":"LOOKUP(AJ2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.6681423897230001E-2},{"$f":"LOOKUP(AK2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.6681423897230001E-2},{"$f":"LOOKUP(AL2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.7217308952960002E-2},{"$f":"LOOKUP(AM2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.7217308952960002E-2},{"$f":"LOOKUP(AN2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.776391170979E-2},{"$f":"LOOKUP(AO2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.776391170979E-2},{"$f":"LOOKUP(AP2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.8321446521769999E-2},{"$f":"LOOKUP(AQ2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.8321446521769999E-2},{"$f":"LOOKUP(AR2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.889013202998E-2},{"$f":"LOOKUP(AS2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.889013202998E-2},{"$f":"LOOKUP(AT2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.9470191248359999E-2},{"$f":"LOOKUP(AU2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":2.9470191248359999E-2},{"$f":"LOOKUP(AV2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":3.0061851651100001E-2},{"$f":"LOOKUP(AW2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":3.0061851651100001E-2},{"$f":"LOOKUP(AX2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":3.0665345261899998E-2},{"$f":"LOOKUP(AY2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":3.0665345261899998E-2},{"$f":"LOOKUP(AZ2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BA2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BB2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BC2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BD2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BE2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BF2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BG2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BH2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BI2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BJ2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BK2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BL2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BM2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BN2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BO2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BP2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BQ2,'Timing and Operations'!$G$89:$BN$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2}]
[null,null,null,null,"Periodic Inflation Rate",null,null,null,null,{"$f":"(1+J13)^('Timing and Operations'!$F$11/12)-1","v":1.024749442896411E-2},{"$f":"(1+K13)^(6/12)-1","v":1.024749442896411E-2},1.0452500901343642E-2,1.0452500901343642E-2,1.0661564663023038E-2,1.0661564663023038E-2,1.0874765156708266E-2,1.0874765156708266E-2,1.109218334681028E-2,1.109218334681028E-2,1.1313901747276534E-2,1.1313901747276534E-2,1.1540004449858587E-2,1.1540004449858587E-2,1.1770577152869111E-2,1.1770577152869111E-2,1.2005707190364534E-2,1.2005707190364534E-2,1.2245483561853288E-2,1.2245483561853288E-2,1.2489996962424366E-2,1.2489996962424366E-2,1.2739339813424122E-2,1.2739339813424122E-2,1.2993606293554061E-2,1.2993606293554061E-2,1.3252892370522629E-2,1.3252892370522629E-2,1.3517295833159304E-2,1.3517295833159304E-2,1.3786916324032061E-2,1.3786916324032061E-2,1.406185537262461E-2,{"$f":"(1+AQ13)^(6/12)-1","v":1.406185537262461E-2},1.4342216428942622E-2,1.4342216428942622E-2,1.4628104897730365E-2,1.4628104897730365E-2,1.4919628173137633E-2,1.4919628173137633E-2,1.5216895673973552E-2,1.5216895673973552E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2]
[null,null,null,null,"Inflation Index for Operating Costs",null,null,null,1,{"$f":"I15*(1+J14*J10)","v":1.0102474944289641},1.0206,1.0312678224199112,1.042047150263282,1.0531570033377329,1.0643853048291336,1.0759602450554018,1.0876610600383336,1.0997255959354648,1.1119239538767611,1.1245041522413661,1.1372266817342294,1.1503502827019403,1.1636253300832167,1.1773218718079939,1.1911796297338701,1.2054805835795819,1.2199532304897081,1.2348921477198995,1.2500139992154653,1.2656266702686545,1.2814343435358733,1.2977589710867687,1.3142915636153627,1.3313689507479203,1.3486682347254009,1.3665419896837594,1.384652623592838,1.4033693827321025,1.4223391418416906,1.4419488125746576,1.4618288401971617,{"$f":"AO15*(1+AP14*AP10)","v":1.4823848659275458},1.5032299475187865,1.524789596768569,1.546658459174024,1.5692831413557837,1.5922387797617759,1.615994390318672,1.6401044257521029,1.6650617236931951,1.6903987942333609,1.7166338154336633,1.7432760046582971,1.7703316811626872,1.7978072622772217,1.8257092649293776,1.8540443071894694,1.8828191098403879,1.9120404979717012,1.9417154025984962,1.971850862305345,2.0024540249157852,2.0335321491877103,2.0650926065350732,2.0971428827763114,2.1296905799099055,2.1627434179174956,2.1963092365949826,2.2303959974120486]
[]
[null,null,null,null,"Annual Inflation Rate Revenues",null,null,{"$f":"Sensitivities!J38","v":2},null,{"$f":"LOOKUP(J2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.06E-2},{"$f":"LOOKUP(K2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.06E-2},{"$f":"LOOKUP(L2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.1014256577779999E-2},{"$f":"LOOKUP(M2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.1014256577779999E-2},{"$f":"LOOKUP(N2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.1436798287109999E-2},{"$f":"LOOKUP(O2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.1436798287109999E-2},{"$f":"LOOKUP(P2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.186779083063E-2},{"$f":"LOOKUP(Q2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.186779083063E-2},{"$f":"LOOKUP(R2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.2307403225019999E-2},{"$f":"LOOKUP(S2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.2307403225019999E-2},{"$f":"LOOKUP(T2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.2755807867299999E-2},{"$f":"LOOKUP(U2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.2755807867299999E-2},{"$f":"LOOKUP(V2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.3213180602419999E-2},{"$f":"LOOKUP(W2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.3213180602419999E-2},{"$f":"LOOKUP(X2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.367970079225E-2},{"$f":"LOOKUP(Y2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.367970079225E-2},{"$f":"LOOKUP(Z2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.415555138587E-2},{"$f":"LOOKUP(AA2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.415555138587E-2},{"$f":"LOOKUP(AB2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.4640918991370001E-2},{"$f":"LOOKUP(AC2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.4640918991370001E-2},{"$f":"LOOKUP(AD2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.5135993948969999E-2},{"$f":"LOOKUP(AE2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.5135993948969999E-2},{"$f":"LOOKUP(AF2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.5640970405730001E-2},{"$f":"LOOKUP(AG2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.5640970405730001E-2},{"$f":"LOOKUP(AH2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.6156046391619999E-2},{"$f":"LOOKUP(AI2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.6156046391619999E-2},{"$f":"LOOKUP(AJ2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.6681423897230001E-2},{"$f":"LOOKUP(AK2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.6681423897230001E-2},{"$f":"LOOKUP(AL2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.7217308952960002E-2},{"$f":"LOOKUP(AM2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.7217308952960002E-2},{"$f":"LOOKUP(AN2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.776391170979E-2},{"$f":"LOOKUP(AO2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.776391170979E-2},{"$f":"LOOKUP(AP2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.8321446521769999E-2},{"$f":"LOOKUP(AQ2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.8321446521769999E-2},{"$f":"LOOKUP(AR2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.889013202998E-2},{"$f":"LOOKUP(AS2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.889013202998E-2},{"$f":"LOOKUP(AT2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.9470191248359999E-2},{"$f":"LOOKUP(AU2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":2.9470191248359999E-2},{"$f":"LOOKUP(AV2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":3.0061851651100001E-2},{"$f":"LOOKUP(AW2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":3.0061851651100001E-2},{"$f":"LOOKUP(AX2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":3.0665345261899998E-2},{"$f":"LOOKUP(AY2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":3.0665345261899998E-2},{"$f":"LOOKUP(AZ2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BA2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BB2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BC2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BD2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BE2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BF2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BG2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BH2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BI2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BJ2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BK2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BL2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BM2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BN2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BO2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BP2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BQ2,'Timing and Operations'!89:89,'Timing and Operations'!101:101)","v":3.1280908744919997E-2}]
[null,null,null,null,"Periodic Inflation Rate",null,null,null,null,{"$f":"(1+J17)^('Timing and Operations'!$F$11/12)-1","v":1.024749442896411E-2},{"$f":"(1+K17)^('Timing and Operations'!$F$11/12)-1","v":1.024749442896411E-2},{"$f":"(1+L17)^('Timing and Operations'!$F$11/12)-1","v":1.0452500901343642E-2},{"$f":"(1+M17)^('Timing and Operations'!$F$11/12)-1","v":1.0452500901343642E-2},{"$f":"(1+N17)^('Timing and Operations'!$F$11/12)-1","v":1.0661564663023038E-2},{"$f":"(1+O17)^('Timing and Operations'!$F$11/12)-1","v":1.0661564663023038E-2},{"$f":"(1+P17)^('Timing and Operations'!$F$11/12)-1","v":1.0874765156708266E-2},{"$f":"(1+Q17)^('Timing and Operations'!$F$11/12)-1","v":1.0874765156708266E-2},{"$f":"(1+R17)^('Timing and Operations'!$F$11/12)-1","v":1.109218334681028E-2},{"$f":"(1+S17)^('Timing and Operations'!$F$11/12)-1","v":1.109218334681028E-2},{"$f":"(1+T17)^('Timing and Operations'!$F$11/12)-1","v":1.1313901747276534E-2},{"$f":"(1+U17)^('Timing and Operations'!$F$11/12)-1","v":1.1313901747276534E-2},{"$f":"(1+V17)^('Timing and Operations'!$F$11/12)-1","v":1.1540004449858587E-2},{"$f":"(1+W17)^('Timing and Operations'!$F$11/12)-1","v":1.1540004449858587E-2},{"$f":"(1+X17)^('Timing and Operations'!$F$11/12)-1","v":1.1770577152869111E-2},{"$f":"(1+Y17)^('Timing and Operations'!$F$11/12)-1","v":1.1770577152869111E-2},{"$f":"(1+Z17)^('Timing and Operations'!$F$11/12)-1","v":1.2005707190364534E-2},{"$f":"(1+AA17)^('Timing and Operations'!$F$11/12)-1","v":1.2005707190364534E-2},{"$f":"(1+AB17)^('Timing and Operations'!$F$11/12)-1","v":1.2245483561853288E-2},{"$f":"(1+AC17)^('Timing and Operations'!$F$11/12)-1","v":1.2245483561853288E-2},{"$f":"(1+AD17)^('Timing and Operations'!$F$11/12)-1","v":1.2489996962424366E-2},{"$f":"(1+AE17)^('Timing and Operations'!$F$11/12)-1","v":1.2489996962424366E-2},{"$f":"(1+AF17)^('Timing and Operations'!$F$11/12)-1","v":1.2739339813424122E-2},{"$f":"(1+AG17)^('Timing and Operations'!$F$11/12)-1","v":1.2739339813424122E-2},{"$f":"(1+AH17)^('Timing and Operations'!$F$11/12)-1","v":1.2993606293554061E-2},{"$f":"(1+AI17)^('Timing and Operations'!$F$11/12)-1","v":1.2993606293554061E-2},{"$f":"(1+AJ17)^('Timing and Operations'!$F$11/12)-1","v":1.3252892370522629E-2},{"$f":"(1+AK17)^('Timing and Operations'!$F$11/12)-1","v":1.3252892370522629E-2},{"$f":"(1+AL17)^('Timing and Operations'!$F$11/12)-1","v":1.3517295833159304E-2},{"$f":"(1+AM17)^('Timing and Operations'!$F$11/12)-1","v":1.3517295833159304E-2},{"$f":"(1+AN17)^('Timing and Operations'!$F$11/12)-1","v":1.3786916324032061E-2},{"$f":"(1+AO17)^('Timing and Operations'!$F$11/12)-1","v":1.3786916324032061E-2},{"$f":"(1+AP17)^('Timing and Operations'!$F$11/12)-1","v":1.406185537262461E-2},{"$f":"(1+AQ17)^('Timing and Operations'!$F$11/12)-1","v":1.406185537262461E-2},{"$f":"(1+AR17)^('Timing and Operations'!$F$11/12)-1","v":1.4342216428942622E-2},{"$f":"(1+AS17)^('Timing and Operations'!$F$11/12)-1","v":1.4342216428942622E-2},{"$f":"(1+AT17)^('Timing and Operations'!$F$11/12)-1","v":1.4628104897730365E-2},{"$f":"(1+AU17)^('Timing and Operations'!$F$11/12)-1","v":1.4628104897730365E-2},{"$f":"(1+AV17)^('Timing and Operations'!$F$11/12)-1","v":1.4919628173137633E-2},{"$f":"(1+AW17)^('Timing and Operations'!$F$11/12)-1","v":1.4919628173137633E-2},{"$f":"(1+AX17)^('Timing and Operations'!$F$11/12)-1","v":1.5216895673973552E-2},{"$f":"(1+AY17)^('Timing and Operations'!$F$11/12)-1","v":1.5216895673973552E-2},{"$f":"(1+AZ17)^('Timing and Operations'!$F$11/12)-1","v":1.5520018879450648E-2},{"$f":"(1+BA17)^('Timing and Operations'!$F$11/12)-1","v":1.5520018879450648E-2},{"$f":"(1+BB17)^('Timing and Operations'!$F$11/12)-1","v":1.5520018879450648E-2},{"$f":"(1+BC17)^('Timing and Operations'!$F$11/12)-1","v":1.5520018879450648E-2},{"$f":"(1+BD17)^('Timing and Operations'!$F$11/12)-1","v":1.5520018879450648E-2},{"$f":"(1+BE17)^('Timing and Operations'!$F$11/12)-1","v":1.5520018879450648E-2},{"$f":"(1+BF17)^('Timing and Operations'!$F$11/12)-1","v":1.5520018879450648E-2},{"$f":"(1+BG17)^('Timing and Operations'!$F$11/12)-1","v":1.5520018879450648E-2},{"$f":"(1+BH17)^('Timing and Operations'!$F$11/12)-1","v":1.5520018879450648E-2},{"$f":"(1+BI17)^('Timing and Operations'!$F$11/12)-1","v":1.5520018879450648E-2},{"$f":"(1+BJ17)^('Timing and Operations'!$F$11/12)-1","v":1.5520018879450648E-2},{"$f":"(1+BK17)^('Timing and Operations'!$F$11/12)-1","v":1.5520018879450648E-2},{"$f":"(1+BL17)^('Timing and Operations'!$F$11/12)-1","v":1.5520018879450648E-2},{"$f":"(1+BM17)^('Timing and Operations'!$F$11/12)-1","v":1.5520018879450648E-2},{"$f":"(1+BN17)^('Timing and Operations'!$F$11/12)-1","v":1.5520018879450648E-2},{"$f":"(1+BO17)^('Timing and Operations'!$F$11/12)-1","v":1.5520018879450648E-2},{"$f":"(1+BP17)^('Timing and Operations'!$F$11/12)-1","v":1.5520018879450648E-2},{"$f":"(1+BQ17)^('Timing and Operations'!$F$11/12)-1","v":1.5520018879450648E-2}]
[null,null,null,null,"Inflation Index for Revenue",null,null,null,1,{"$f":"I19*(1+J18*J10)","v":1.0102474944289641},1.0206,1.0312678224199112,1.042047150263282,1.0531570033377329,1.0643853048291336,1.0759602450554018,1.0876610600383336,1.0997255959354648,1.1119239538767611,1.1245041522413661,1.1372266817342294,1.1503502827019403,1.1636253300832167,1.1773218718079939,1.1911796297338701,1.2054805835795819,1.2199532304897081,1.2348921477198995,1.2500139992154653,1.2656266702686545,1.2814343435358733,1.2977589710867687,1.3142915636153627,1.3313689507479203,1.3486682347254009,1.3665419896837594,1.384652623592838,1.4033693827321025,1.4223391418416906,1.4419488125746576,1.4618288401971617,{"$f":"AO19*(1+AP18*AP10)","v":1.4823848659275458},1.5032299475187865,1.524789596768569,1.546658459174024,1.5692831413557837,1.5922387797617759,1.615994390318672,1.6401044257521029,1.6650617236931951,1.6903987942333609,1.7166338154336633,1.7432760046582971,1.7703316811626872,1.7978072622772217,1.8257092649293776,1.8540443071894694,1.8828191098403879,1.9120404979717012,1.9417154025984962,1.971850862305345,2.0024540249157852,2.0335321491877103,2.0650926065350732,2.0971428827763114,2.1296905799099055,2.1627434179174956,2.1963092365949826,2.2303959974120486]
[]
[]
[]
[null,null,null,null,"Energy Output (P50 Case)",null,{"$f":"'Timing and Operations'!G39","v":116399.99999999999},{"$f":"SUM(J23:BQ23)","v":5819999.9999999991},null,{"$f":"$G23*J$6","v":116399.99999999999},116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,{"$f":"$G23*T$6","v":116399.99999999999},116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,{"$f":"$G23*AD$6","v":116399.99999999999},116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,{"$f":"$G23*AN$6","v":116399.99999999999},116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,{"$f":"$G23*AX$6","v":116399.99999999999},116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,{"$f":"$G23*BH$6","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Energy Output (P75 Case)",null,{"$f":"'Timing and Operations'!G40","v":108600.00000000001},{"$f":"SUM(J24:BQ24)","v":5430000.0000000009},null,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Energy Output (P90 Case)",null,{"$f":"'Timing and Operations'!G41","v":102000},{"$f":"SUM(J25:BQ25)","v":5100000},null,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Energy Output (P99 Case)",null,{"$f":"'Timing and Operations'!G42","v":91800},{"$f":"SUM(J26:BQ26)","v":4590000},null,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Output (mw/h)  years 1-15"]
[null,null,null,null,"Scenario 1 (P50)",null,null,null,null,{"$f":"J$213","v":116399.99999999999},116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,{"$f":"AP$213","v":116399.99999999999},116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Scenario 2 (P75)",null,null,null,null,{"$f":"J24","v":108600.00000000001},{"$f":"K24","v":108600.00000000001},108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Scenario 3 (P90)",null,null,null,null,{"$f":"J$218","v":102000},102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,{"$f":"AP$218","v":102000},102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Scenario 4 (P99)",null,null,null,null,{"$f":"J$220","v":91800},91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,{"$f":"AP$220","v":91800},91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"CHOOSE(Sensitivities!$D$38,E29,E30,E31,E32)","v":"Scenario 2 (P75)"},{"$f":"Sensitivities!D38","v":2},{"$f":"INDEX(Sensitivities!$C$65:$C$68,F33)","v":"P75"},null,null,{"$f":"INDEX(J29:J32,$F$33)","v":108600.00000000001},108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,{"$f":"INDEX(AP29:AP32,$F$33)","v":108600.00000000001},108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Gross Total Energy - Refit 1",null,null,null,null,{"$f":"J33+J246","v":108600.00000000001},108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,{"$f":"AP33+AP246","v":108600.00000000001},108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Gross Total Energy - Refit 2",null,null,null,null,{"$f":"J260+J253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP260+AP253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reduction in Output from Energy Constraints"]
[null,null,null,null,{"$f":"\"Constraint\"&\" \"&'Timing and Operations'!$I$332&\"MW\"&\" \"&\"(Refit 1 or Gate 2)\"","v":"Constraint 75MW (Refit 1 or Gate 2)"}]
[null,null,null,null,"Constraints in P90 and P99 Case",null,null,null,null,{"$f":"LOOKUP(J2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":0.02},{"$f":"LOOKUP(K2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":0.02},{"$f":"LOOKUP(L2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.1E-2},{"$f":"LOOKUP(M2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.1E-2},{"$f":"LOOKUP(N2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.1E-2},{"$f":"LOOKUP(O2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.1E-2},{"$f":"LOOKUP(P2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(Q2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(R2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(S2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(T2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(U2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(V2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(W2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(X2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(Y2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(Z2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AA2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AB2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AC2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AD2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AE2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AF2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AG2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AH2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AI2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AJ2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AK2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AL2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AM2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AN2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AO2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AP2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AQ2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AR2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AS2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AT2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AU2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AV2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AW2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AX2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AY2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(AZ2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BA2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BB2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BC2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BD2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BE2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BF2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BG2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BH2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BI2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BJ2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BK2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BL2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BM2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BN2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BO2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BP2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2},{"$f":"LOOKUP(BQ2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$70:$G$78)","v":3.6999999999999998E-2}]
[null,null,null,null,"Constraints in P50 and P75 Case",null,null,null,null,{"$f":"LOOKUP(J2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":0.02},{"$f":"LOOKUP(K2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":0.02},{"$f":"LOOKUP(L2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.15E-2},{"$f":"LOOKUP(M2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.15E-2},{"$f":"LOOKUP(N2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.15E-2},{"$f":"LOOKUP(O2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.15E-2},{"$f":"LOOKUP(P2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(Q2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(R2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(S2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(T2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(U2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(V2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(W2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(X2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(Y2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(Z2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AA2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AB2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AC2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AD2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AE2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AF2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AG2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AH2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AI2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AJ2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AK2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AL2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AM2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AN2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AO2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AP2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AQ2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AR2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AS2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AT2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AU2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AV2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AW2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AX2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AY2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(AZ2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BA2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BB2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BC2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BD2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BE2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BF2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BG2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BH2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BI2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BJ2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BK2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BL2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BM2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BN2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BO2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BP2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2},{"$f":"LOOKUP(BQ2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$70:$H$78)","v":3.6499999999999998E-2}]
[null,null,null,null,"Constraints Applied ",{"$f":"INDEX(Sensitivities!$C$65:$C$68,EBITDA!G42)","v":"P75"},{"$f":"Sensitivities!D38","v":2},{"$f":"IF(G42<3,2,1)","v":2},null,{"$f":"IF($H$42,J40,J41)","v":0.02},0.02,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,{"$f":"IF($H$42,AP40,AP41)","v":3.6999999999999998E-2},3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2,3.6999999999999998E-2]
[]
[null,null,null,null,{"$f":"\"Constraint\"&\" \"&'Timing and Operations'!$I$332&\"MW\"&\" \"&\"(Refit 1 or Gate 2)\"","v":"Constraint 75MW (Refit 1 or Gate 2)"}]
[null,null,null,null,"Constraints in P90 and P99 Case",null,null,null,null,{"$f":"LOOKUP(J2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(K2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(L2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(M2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(N2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(O2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(P2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(Q2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(R2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(S2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(T2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(U2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(V2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(W2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(X2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(Y2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(Z2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(AA2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(AB2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(AC2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(AD2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(AE2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(AF2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(AG2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(AH2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(AI2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(AJ2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(AK2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(AL2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(AM2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(AN2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(AO2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(AP2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(AQ2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(AR2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(AS2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(AT2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(AU2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(AV2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(AW2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(AX2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(AY2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(AZ2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(BA2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(BB2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(BC2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(BD2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(BE2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(BF2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(BG2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(BH2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(BI2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(BJ2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(BK2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(BL2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(BM2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(BN2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(BO2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(BP2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0},{"$f":"LOOKUP(BQ2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$G$357:$G$365)","v":0}]
[null,null,null,null,"Constraints in P50 and P75 Case",null,null,null,null,{"$f":"LOOKUP(J2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(K2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(L2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(M2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(N2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(O2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(P2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(Q2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(R2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(S2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(T2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(U2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(V2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(W2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(X2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(Y2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(Z2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(AA2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(AB2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(AC2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(AD2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(AE2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(AF2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(AG2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(AH2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(AI2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(AJ2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(AK2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(AL2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(AM2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(AN2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(AO2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(AP2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(AQ2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(AR2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(AS2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(AT2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(AU2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(AV2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(AW2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(AX2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(AY2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(AZ2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(BA2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(BB2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(BC2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(BD2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(BE2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(BF2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(BG2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(BH2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(BI2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(BJ2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(BK2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(BL2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(BM2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(BN2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(BO2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(BP2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0},{"$f":"LOOKUP(BQ2,'Timing and Operations'!$E$70:$E$78,'Timing and Operations'!$H$357:$H$365)","v":0}]
[null,null,null,null,"Constraints Applied in",{"$f":"INDEX(Sensitivities!$C$65:$C$68,EBITDA!G47)","v":"P75"},{"$f":"G42","v":2},{"$f":"IF(G47<3,2,1)","v":2},null,{"$f":"IF($H$42,J45,J46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($H$42,AP45,AP46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Output (MWH)",null,null,null,null,{"$f":"J35*(1-J42)+J36*(1-J47)","v":106428.00000000001},106428.00000000001,105233.40000000001,105233.40000000001,105233.40000000001,105233.40000000001,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,{"$f":"AP35*(1-AP42)+AP36*(1-AP47)","v":104581.80000000002},104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,104581.80000000002,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Hours in Period",null,null,null,null,{"$f":"(J3-J2)*24","v":4368},4344,4368,4344,4368,4368,4368,4344,4368,4344,4368,4344,4368,4368,4368,4344,4368,4344,4368,4344,4368,4368,4368,4344,4368,4344,4368,4344,4368,4368,4368,4344,{"$f":"(AP3-AP2)*24","v":4368},4344,4368,4344,4368,4368,4368,4344,4368,4344,4368,4344,4368,4368,4368,4344,4368,4344,4368,4344,4368,4368,4368,4344,4368,4344,4368,4344]
[null,null,null,null,"Capacity Factor","MW",{"$f":"'Timing and Operations'!E24","v":75},{"$f":"AVERAGE(J51:BQ51)","v":0.32029186813186789},null,{"$f":"IF(J49,J49/J50/$G$51)","v":0.32487179487179496},0.32666666666666672,0.32122527472527473,0.32300000000000001,0.32122527472527473,0.32122527472527473,0.31923626373626379,0.32100000000000006,0.31923626373626379,0.32100000000000006,0.31923626373626379,0.32100000000000006,0.31923626373626379,0.31923626373626379,0.31923626373626379,0.32100000000000006,0.31923626373626379,0.32100000000000006,0.31923626373626379,0.32100000000000006,0.31923626373626379,0.31923626373626379,0.31923626373626379,0.32100000000000006,0.31923626373626379,0.32100000000000006,0.31923626373626379,0.32100000000000006,0.31923626373626379,0.31923626373626379,0.31923626373626379,0.32100000000000006,{"$f":"IF(AP49,AP49/AP50/$G$51)","v":0.31923626373626379},0.32100000000000006,0.31923626373626379,0.32100000000000006,0.31923626373626379,0.31923626373626379,0.31923626373626379,0.32100000000000006,0.31923626373626379,0.32100000000000006,0.31923626373626379,0.32100000000000006,0.31923626373626379,0.31923626373626379,0.31923626373626379,0.32100000000000006,0.31923626373626379,0.32100000000000006,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,null,"TLAF trigger","Not in Output Calculation",null,null,null,{"$f":"IF(AND('Time SA'!H$1<'Timing and Operations'!$F$5,'Time SA'!H$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!H$1<'Timing and Operations'!$G$164,'Time SA'!H$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!H$1>='Timing and Operations'!$F$5,'Time SA'!H$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0},{"$f":"IF(AND('Time SA'!I$1<'Timing and Operations'!$F$5,'Time SA'!I$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!I$1<'Timing and Operations'!$G$164,'Time SA'!I$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!I$1>='Timing and Operations'!$F$5,'Time SA'!I$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0},{"$f":"IF(AND('Time SA'!J$1<'Timing and Operations'!$F$5,'Time SA'!J$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!J$1<'Timing and Operations'!$G$164,'Time SA'!J$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!J$1>='Timing and Operations'!$F$5,'Time SA'!J$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0},{"$f":"IF(AND('Time SA'!K$1<'Timing and Operations'!$F$5,'Time SA'!K$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!K$1<'Timing and Operations'!$G$164,'Time SA'!K$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!K$1>='Timing and Operations'!$F$5,'Time SA'!K$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0},{"$f":"IF(AND('Time SA'!L$1<'Timing and Operations'!$F$5,'Time SA'!L$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!L$1<'Timing and Operations'!$G$164,'Time SA'!L$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!L$1>='Timing and Operations'!$F$5,'Time SA'!L$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!M$1<'Timing and Operations'!$F$5,'Time SA'!M$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!M$1<'Timing and Operations'!$G$164,'Time SA'!M$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!M$1>='Timing and Operations'!$F$5,'Time SA'!M$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!N$1<'Timing and Operations'!$F$5,'Time SA'!N$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!N$1<'Timing and Operations'!$G$164,'Time SA'!N$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!N$1>='Timing and Operations'!$F$5,'Time SA'!N$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!O$1<'Timing and Operations'!$F$5,'Time SA'!O$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!O$1<'Timing and Operations'!$G$164,'Time SA'!O$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!O$1>='Timing and Operations'!$F$5,'Time SA'!O$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!P$1<'Timing and Operations'!$F$5,'Time SA'!P$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!P$1<'Timing and Operations'!$G$164,'Time SA'!P$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!P$1>='Timing and Operations'!$F$5,'Time SA'!P$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!Q$1<'Timing and Operations'!$F$5,'Time SA'!Q$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!Q$1<'Timing and Operations'!$G$164,'Time SA'!Q$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!Q$1>='Timing and Operations'!$F$5,'Time SA'!Q$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!R$1<'Timing and Operations'!$F$5,'Time SA'!R$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!R$1<'Timing and Operations'!$G$164,'Time SA'!R$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!R$1>='Timing and Operations'!$F$5,'Time SA'!R$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!S$1<'Timing and Operations'!$F$5,'Time SA'!S$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!S$1<'Timing and Operations'!$G$164,'Time SA'!S$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!S$1>='Timing and Operations'!$F$5,'Time SA'!S$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!T$1<'Timing and Operations'!$F$5,'Time SA'!T$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!T$1<'Timing and Operations'!$G$164,'Time SA'!T$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!T$1>='Timing and Operations'!$F$5,'Time SA'!T$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!U$1<'Timing and Operations'!$F$5,'Time SA'!U$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!U$1<'Timing and Operations'!$G$164,'Time SA'!U$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!U$1>='Timing and Operations'!$F$5,'Time SA'!U$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!V$1<'Timing and Operations'!$F$5,'Time SA'!V$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!V$1<'Timing and Operations'!$G$164,'Time SA'!V$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!V$1>='Timing and Operations'!$F$5,'Time SA'!V$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!W$1<'Timing and Operations'!$F$5,'Time SA'!W$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!W$1<'Timing and Operations'!$G$164,'Time SA'!W$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!W$1>='Timing and Operations'!$F$5,'Time SA'!W$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!X$1<'Timing and Operations'!$F$5,'Time SA'!X$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!X$1<'Timing and Operations'!$G$164,'Time SA'!X$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!X$1>='Timing and Operations'!$F$5,'Time SA'!X$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!Y$1<'Timing and Operations'!$F$5,'Time SA'!Y$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!Y$1<'Timing and Operations'!$G$164,'Time SA'!Y$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!Y$1>='Timing and Operations'!$F$5,'Time SA'!Y$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!Z$1<'Timing and Operations'!$F$5,'Time SA'!Z$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!Z$1<'Timing and Operations'!$G$164,'Time SA'!Z$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!Z$1>='Timing and Operations'!$F$5,'Time SA'!Z$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AA$1<'Timing and Operations'!$F$5,'Time SA'!AA$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!AA$1<'Timing and Operations'!$G$164,'Time SA'!AA$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!AA$1>='Timing and Operations'!$F$5,'Time SA'!AA$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AB$1<'Timing and Operations'!$F$5,'Time SA'!AB$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!AB$1<'Timing and Operations'!$G$164,'Time SA'!AB$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!AB$1>='Timing and Operations'!$F$5,'Time SA'!AB$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AC$1<'Timing and Operations'!$F$5,'Time SA'!AC$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!AC$1<'Timing and Operations'!$G$164,'Time SA'!AC$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!AC$1>='Timing and Operations'!$F$5,'Time SA'!AC$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AD$1<'Timing and Operations'!$F$5,'Time SA'!AD$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!AD$1<'Timing and Operations'!$G$164,'Time SA'!AD$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!AD$1>='Timing and Operations'!$F$5,'Time SA'!AD$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AE$1<'Timing and Operations'!$F$5,'Time SA'!AE$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!AE$1<'Timing and Operations'!$G$164,'Time SA'!AE$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!AE$1>='Timing and Operations'!$F$5,'Time SA'!AE$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AF$1<'Timing and Operations'!$F$5,'Time SA'!AF$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!AF$1<'Timing and Operations'!$G$164,'Time SA'!AF$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!AF$1>='Timing and Operations'!$F$5,'Time SA'!AF$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AG$1<'Timing and Operations'!$F$5,'Time SA'!AG$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!AG$1<'Timing and Operations'!$G$164,'Time SA'!AG$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!AG$1>='Timing and Operations'!$F$5,'Time SA'!AG$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AH$1<'Timing and Operations'!$F$5,'Time SA'!AH$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!AH$1<'Timing and Operations'!$G$164,'Time SA'!AH$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!AH$1>='Timing and Operations'!$F$5,'Time SA'!AH$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AI$1<'Timing and Operations'!$F$5,'Time SA'!AI$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!AI$1<'Timing and Operations'!$G$164,'Time SA'!AI$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!AI$1>='Timing and Operations'!$F$5,'Time SA'!AI$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AJ$1<'Timing and Operations'!$F$5,'Time SA'!AJ$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!AJ$1<'Timing and Operations'!$G$164,'Time SA'!AJ$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!AJ$1>='Timing and Operations'!$F$5,'Time SA'!AJ$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AK$1<'Timing and Operations'!$F$5,'Time SA'!AK$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!AK$1<'Timing and Operations'!$G$164,'Time SA'!AK$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!AK$1>='Timing and Operations'!$F$5,'Time SA'!AK$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AL$1<'Timing and Operations'!$F$5,'Time SA'!AL$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!AL$1<'Timing and Operations'!$G$164,'Time SA'!AL$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!AL$1>='Timing and Operations'!$F$5,'Time SA'!AL$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AM$1<'Timing and Operations'!$F$5,'Time SA'!AM$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!AM$1<'Timing and Operations'!$G$164,'Time SA'!AM$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!AM$1>='Timing and Operations'!$F$5,'Time SA'!AM$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AN$1<'Timing and Operations'!$F$5,'Time SA'!AN$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!AN$1<'Timing and Operations'!$G$164,'Time SA'!AN$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!AN$1>='Timing and Operations'!$F$5,'Time SA'!AN$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AO$1<'Timing and Operations'!$F$5,'Time SA'!AO$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!AO$1<'Timing and Operations'!$G$164,'Time SA'!AO$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!AO$1>='Timing and Operations'!$F$5,'Time SA'!AO$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AP$1<'Timing and Operations'!$F$5,'Time SA'!AP$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!AP$1<'Timing and Operations'!$G$164,'Time SA'!AP$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!AP$1>='Timing and Operations'!$F$5,'Time SA'!AP$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AQ$1<'Timing and Operations'!$F$5,'Time SA'!AQ$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!AQ$1<'Timing and Operations'!$G$164,'Time SA'!AQ$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!AQ$1>='Timing and Operations'!$F$5,'Time SA'!AQ$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AR$1<'Timing and Operations'!$F$5,'Time SA'!AR$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!AR$1<'Timing and Operations'!$G$164,'Time SA'!AR$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!AR$1>='Timing and Operations'!$F$5,'Time SA'!AR$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AS$1<'Timing and Operations'!$F$5,'Time SA'!AS$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!AS$1<'Timing and Operations'!$G$164,'Time SA'!AS$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!AS$1>='Timing and Operations'!$F$5,'Time SA'!AS$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AT$1<'Timing and Operations'!$F$5,'Time SA'!AT$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!AT$1<'Timing and Operations'!$G$164,'Time SA'!AT$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!AT$1>='Timing and Operations'!$F$5,'Time SA'!AT$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AU$1<'Timing and Operations'!$F$5,'Time SA'!AU$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!AU$1<'Timing and Operations'!$G$164,'Time SA'!AU$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!AU$1>='Timing and Operations'!$F$5,'Time SA'!AU$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AV$1<'Timing and Operations'!$F$5,'Time SA'!AV$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!AV$1<'Timing and Operations'!$G$164,'Time SA'!AV$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!AV$1>='Timing and Operations'!$F$5,'Time SA'!AV$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AW$1<'Timing and Operations'!$F$5,'Time SA'!AW$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!AW$1<'Timing and Operations'!$G$164,'Time SA'!AW$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!AW$1>='Timing and Operations'!$F$5,'Time SA'!AW$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AX$1<'Timing and Operations'!$F$5,'Time SA'!AX$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!AX$1<'Timing and Operations'!$G$164,'Time SA'!AX$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!AX$1>='Timing and Operations'!$F$5,'Time SA'!AX$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AY$1<'Timing and Operations'!$F$5,'Time SA'!AY$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!AY$1<'Timing and Operations'!$G$164,'Time SA'!AY$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!AY$1>='Timing and Operations'!$F$5,'Time SA'!AY$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!AZ$1<'Timing and Operations'!$F$5,'Time SA'!AZ$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!AZ$1<'Timing and Operations'!$G$164,'Time SA'!AZ$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!AZ$1>='Timing and Operations'!$F$5,'Time SA'!AZ$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!BA$1<'Timing and Operations'!$F$5,'Time SA'!BA$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!BA$1<'Timing and Operations'!$G$164,'Time SA'!BA$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!BA$1>='Timing and Operations'!$F$5,'Time SA'!BA$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!BB$1<'Timing and Operations'!$F$5,'Time SA'!BB$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!BB$1<'Timing and Operations'!$G$164,'Time SA'!BB$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!BB$1>='Timing and Operations'!$F$5,'Time SA'!BB$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!BC$1<'Timing and Operations'!$F$5,'Time SA'!BC$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!BC$1<'Timing and Operations'!$G$164,'Time SA'!BC$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!BC$1>='Timing and Operations'!$F$5,'Time SA'!BC$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!BD$1<'Timing and Operations'!$F$5,'Time SA'!BD$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!BD$1<'Timing and Operations'!$G$164,'Time SA'!BD$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!BD$1>='Timing and Operations'!$F$5,'Time SA'!BD$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!BE$1<'Timing and Operations'!$F$5,'Time SA'!BE$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!BE$1<'Timing and Operations'!$G$164,'Time SA'!BE$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!BE$1>='Timing and Operations'!$F$5,'Time SA'!BE$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!BF$1<'Timing and Operations'!$F$5,'Time SA'!BF$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!BF$1<'Timing and Operations'!$G$164,'Time SA'!BF$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!BF$1>='Timing and Operations'!$F$5,'Time SA'!BF$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!BG$1<'Timing and Operations'!$F$5,'Time SA'!BG$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!BG$1<'Timing and Operations'!$G$164,'Time SA'!BG$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!BG$1>='Timing and Operations'!$F$5,'Time SA'!BG$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!BH$1<'Timing and Operations'!$F$5,'Time SA'!BH$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!BH$1<'Timing and Operations'!$G$164,'Time SA'!BH$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!BH$1>='Timing and Operations'!$F$5,'Time SA'!BH$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!BI$1<'Timing and Operations'!$F$5,'Time SA'!BI$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!BI$1<'Timing and Operations'!$G$164,'Time SA'!BI$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!BI$1>='Timing and Operations'!$F$5,'Time SA'!BI$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!BJ$1<'Timing and Operations'!$F$5,'Time SA'!BJ$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!BJ$1<'Timing and Operations'!$G$164,'Time SA'!BJ$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!BJ$1>='Timing and Operations'!$F$5,'Time SA'!BJ$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0.02},{"$f":"IF(AND('Time SA'!BK$1<'Timing and Operations'!$F$5,'Time SA'!BK$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!BK$1<'Timing and Operations'!$G$164,'Time SA'!BK$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!BK$1>='Timing and Operations'!$F$5,'Time SA'!BK$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0},{"$f":"IF(AND('Time SA'!BL$1<'Timing and Operations'!$F$5,'Time SA'!BL$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!BL$1<'Timing and Operations'!$G$164,'Time SA'!BL$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!BL$1>='Timing and Operations'!$F$5,'Time SA'!BL$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0},{"$f":"IF(AND('Time SA'!BM$1<'Timing and Operations'!$F$5,'Time SA'!BM$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!BM$1<'Timing and Operations'!$G$164,'Time SA'!BM$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!BM$1>='Timing and Operations'!$F$5,'Time SA'!BM$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0},{"$f":"IF(AND('Time SA'!BN$1<'Timing and Operations'!$F$5,'Time SA'!BN$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!BN$1<'Timing and Operations'!$G$164,'Time SA'!BN$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!BN$1>='Timing and Operations'!$F$5,'Time SA'!BN$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0},{"$f":"IF(AND('Time SA'!BO$1<'Timing and Operations'!$F$5,'Time SA'!BO$2>'Timing and Operations'!$F$5),'Timing and Operations'!$F$19,IF(AND('Time SA'!BO$1<'Timing and Operations'!$G$164,'Time SA'!BO$2>'Timing and Operations'!$G$164),'Timing and Operations'!$F$19,IF(AND('Time SA'!BO$1>='Timing and Operations'!$F$5,'Time SA'!BO$2<='Timing and Operations'!$G$164),'Timing and Operations'!$F$19,0)))","v":0}]
[null,null,null,null,"TUoS trigger",null,null,null,null,{"$f":"IF(AND('Time SA'!H$1<'Timing and Operations'!$F$5,'Time SA'!H$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!H$1<'Timing and Operations'!$G$164,'Time SA'!H$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!H$1>='Timing and Operations'!$F$5,'Time SA'!H$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!I$1<'Timing and Operations'!$F$5,'Time SA'!I$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!I$1<'Timing and Operations'!$G$164,'Time SA'!I$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!I$1>='Timing and Operations'!$F$5,'Time SA'!I$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!J$1<'Timing and Operations'!$F$5,'Time SA'!J$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!J$1<'Timing and Operations'!$G$164,'Time SA'!J$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!J$1>='Timing and Operations'!$F$5,'Time SA'!J$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!K$1<'Timing and Operations'!$F$5,'Time SA'!K$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!K$1<'Timing and Operations'!$G$164,'Time SA'!K$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!K$1>='Timing and Operations'!$F$5,'Time SA'!K$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!L$1<'Timing and Operations'!$F$5,'Time SA'!L$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!L$1<'Timing and Operations'!$G$164,'Time SA'!L$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!L$1>='Timing and Operations'!$F$5,'Time SA'!L$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!M$1<'Timing and Operations'!$F$5,'Time SA'!M$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!M$1<'Timing and Operations'!$G$164,'Time SA'!M$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!M$1>='Timing and Operations'!$F$5,'Time SA'!M$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!N$1<'Timing and Operations'!$F$5,'Time SA'!N$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!N$1<'Timing and Operations'!$G$164,'Time SA'!N$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!N$1>='Timing and Operations'!$F$5,'Time SA'!N$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!O$1<'Timing and Operations'!$F$5,'Time SA'!O$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!O$1<'Timing and Operations'!$G$164,'Time SA'!O$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!O$1>='Timing and Operations'!$F$5,'Time SA'!O$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!P$1<'Timing and Operations'!$F$5,'Time SA'!P$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!P$1<'Timing and Operations'!$G$164,'Time SA'!P$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!P$1>='Timing and Operations'!$F$5,'Time SA'!P$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!Q$1<'Timing and Operations'!$F$5,'Time SA'!Q$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!Q$1<'Timing and Operations'!$G$164,'Time SA'!Q$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!Q$1>='Timing and Operations'!$F$5,'Time SA'!Q$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!R$1<'Timing and Operations'!$F$5,'Time SA'!R$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!R$1<'Timing and Operations'!$G$164,'Time SA'!R$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!R$1>='Timing and Operations'!$F$5,'Time SA'!R$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!S$1<'Timing and Operations'!$F$5,'Time SA'!S$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!S$1<'Timing and Operations'!$G$164,'Time SA'!S$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!S$1>='Timing and Operations'!$F$5,'Time SA'!S$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!T$1<'Timing and Operations'!$F$5,'Time SA'!T$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!T$1<'Timing and Operations'!$G$164,'Time SA'!T$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!T$1>='Timing and Operations'!$F$5,'Time SA'!T$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!U$1<'Timing and Operations'!$F$5,'Time SA'!U$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!U$1<'Timing and Operations'!$G$164,'Time SA'!U$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!U$1>='Timing and Operations'!$F$5,'Time SA'!U$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!V$1<'Timing and Operations'!$F$5,'Time SA'!V$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!V$1<'Timing and Operations'!$G$164,'Time SA'!V$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!V$1>='Timing and Operations'!$F$5,'Time SA'!V$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!W$1<'Timing and Operations'!$F$5,'Time SA'!W$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!W$1<'Timing and Operations'!$G$164,'Time SA'!W$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!W$1>='Timing and Operations'!$F$5,'Time SA'!W$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!X$1<'Timing and Operations'!$F$5,'Time SA'!X$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!X$1<'Timing and Operations'!$G$164,'Time SA'!X$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!X$1>='Timing and Operations'!$F$5,'Time SA'!X$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!Y$1<'Timing and Operations'!$F$5,'Time SA'!Y$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!Y$1<'Timing and Operations'!$G$164,'Time SA'!Y$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!Y$1>='Timing and Operations'!$F$5,'Time SA'!Y$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!Z$1<'Timing and Operations'!$F$5,'Time SA'!Z$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!Z$1<'Timing and Operations'!$G$164,'Time SA'!Z$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!Z$1>='Timing and Operations'!$F$5,'Time SA'!Z$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!AA$1<'Timing and Operations'!$F$5,'Time SA'!AA$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!AA$1<'Timing and Operations'!$G$164,'Time SA'!AA$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!AA$1>='Timing and Operations'!$F$5,'Time SA'!AA$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!AB$1<'Timing and Operations'!$F$5,'Time SA'!AB$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!AB$1<'Timing and Operations'!$G$164,'Time SA'!AB$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!AB$1>='Timing and Operations'!$F$5,'Time SA'!AB$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!AC$1<'Timing and Operations'!$F$5,'Time SA'!AC$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!AC$1<'Timing and Operations'!$G$164,'Time SA'!AC$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!AC$1>='Timing and Operations'!$F$5,'Time SA'!AC$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!AD$1<'Timing and Operations'!$F$5,'Time SA'!AD$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!AD$1<'Timing and Operations'!$G$164,'Time SA'!AD$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!AD$1>='Timing and Operations'!$F$5,'Time SA'!AD$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!AE$1<'Timing and Operations'!$F$5,'Time SA'!AE$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!AE$1<'Timing and Operations'!$G$164,'Time SA'!AE$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!AE$1>='Timing and Operations'!$F$5,'Time SA'!AE$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!AF$1<'Timing and Operations'!$F$5,'Time SA'!AF$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!AF$1<'Timing and Operations'!$G$164,'Time SA'!AF$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!AF$1>='Timing and Operations'!$F$5,'Time SA'!AF$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!AG$1<'Timing and Operations'!$F$5,'Time SA'!AG$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!AG$1<'Timing and Operations'!$G$164,'Time SA'!AG$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!AG$1>='Timing and Operations'!$F$5,'Time SA'!AG$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!AH$1<'Timing and Operations'!$F$5,'Time SA'!AH$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!AH$1<'Timing and Operations'!$G$164,'Time SA'!AH$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!AH$1>='Timing and Operations'!$F$5,'Time SA'!AH$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!AI$1<'Timing and Operations'!$F$5,'Time SA'!AI$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!AI$1<'Timing and Operations'!$G$164,'Time SA'!AI$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!AI$1>='Timing and Operations'!$F$5,'Time SA'!AI$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!AJ$1<'Timing and Operations'!$F$5,'Time SA'!AJ$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!AJ$1<'Timing and Operations'!$G$164,'Time SA'!AJ$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!AJ$1>='Timing and Operations'!$F$5,'Time SA'!AJ$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!AK$1<'Timing and Operations'!$F$5,'Time SA'!AK$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!AK$1<'Timing and Operations'!$G$164,'Time SA'!AK$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!AK$1>='Timing and Operations'!$F$5,'Time SA'!AK$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!AL$1<'Timing and Operations'!$F$5,'Time SA'!AL$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!AL$1<'Timing and Operations'!$G$164,'Time SA'!AL$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!AL$1>='Timing and Operations'!$F$5,'Time SA'!AL$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!AM$1<'Timing and Operations'!$F$5,'Time SA'!AM$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!AM$1<'Timing and Operations'!$G$164,'Time SA'!AM$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!AM$1>='Timing and Operations'!$F$5,'Time SA'!AM$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!AN$1<'Timing and Operations'!$F$5,'Time SA'!AN$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!AN$1<'Timing and Operations'!$G$164,'Time SA'!AN$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!AN$1>='Timing and Operations'!$F$5,'Time SA'!AN$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!AO$1<'Timing and Operations'!$F$5,'Time SA'!AO$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!AO$1<'Timing and Operations'!$G$164,'Time SA'!AO$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!AO$1>='Timing and Operations'!$F$5,'Time SA'!AO$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!AP$1<'Timing and Operations'!$F$5,'Time SA'!AP$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!AP$1<'Timing and Operations'!$G$164,'Time SA'!AP$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!AP$1>='Timing and Operations'!$F$5,'Time SA'!AP$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!AQ$1<'Timing and Operations'!$F$5,'Time SA'!AQ$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!AQ$1<'Timing and Operations'!$G$164,'Time SA'!AQ$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!AQ$1>='Timing and Operations'!$F$5,'Time SA'!AQ$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!AR$1<'Timing and Operations'!$F$5,'Time SA'!AR$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!AR$1<'Timing and Operations'!$G$164,'Time SA'!AR$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!AR$1>='Timing and Operations'!$F$5,'Time SA'!AR$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!AS$1<'Timing and Operations'!$F$5,'Time SA'!AS$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!AS$1<'Timing and Operations'!$G$164,'Time SA'!AS$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!AS$1>='Timing and Operations'!$F$5,'Time SA'!AS$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!AT$1<'Timing and Operations'!$F$5,'Time SA'!AT$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!AT$1<'Timing and Operations'!$G$164,'Time SA'!AT$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!AT$1>='Timing and Operations'!$F$5,'Time SA'!AT$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!AU$1<'Timing and Operations'!$F$5,'Time SA'!AU$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!AU$1<'Timing and Operations'!$G$164,'Time SA'!AU$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!AU$1>='Timing and Operations'!$F$5,'Time SA'!AU$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!AV$1<'Timing and Operations'!$F$5,'Time SA'!AV$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!AV$1<'Timing and Operations'!$G$164,'Time SA'!AV$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!AV$1>='Timing and Operations'!$F$5,'Time SA'!AV$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!AW$1<'Timing and Operations'!$F$5,'Time SA'!AW$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!AW$1<'Timing and Operations'!$G$164,'Time SA'!AW$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!AW$1>='Timing and Operations'!$F$5,'Time SA'!AW$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!AX$1<'Timing and Operations'!$F$5,'Time SA'!AX$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!AX$1<'Timing and Operations'!$G$164,'Time SA'!AX$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!AX$1>='Timing and Operations'!$F$5,'Time SA'!AX$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!AY$1<'Timing and Operations'!$F$5,'Time SA'!AY$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!AY$1<'Timing and Operations'!$G$164,'Time SA'!AY$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!AY$1>='Timing and Operations'!$F$5,'Time SA'!AY$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!AZ$1<'Timing and Operations'!$F$5,'Time SA'!AZ$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!AZ$1<'Timing and Operations'!$G$164,'Time SA'!AZ$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!AZ$1>='Timing and Operations'!$F$5,'Time SA'!AZ$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!BA$1<'Timing and Operations'!$F$5,'Time SA'!BA$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!BA$1<'Timing and Operations'!$G$164,'Time SA'!BA$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!BA$1>='Timing and Operations'!$F$5,'Time SA'!BA$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!BB$1<'Timing and Operations'!$F$5,'Time SA'!BB$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!BB$1<'Timing and Operations'!$G$164,'Time SA'!BB$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!BB$1>='Timing and Operations'!$F$5,'Time SA'!BB$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!BC$1<'Timing and Operations'!$F$5,'Time SA'!BC$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!BC$1<'Timing and Operations'!$G$164,'Time SA'!BC$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!BC$1>='Timing and Operations'!$F$5,'Time SA'!BC$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!BD$1<'Timing and Operations'!$F$5,'Time SA'!BD$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!BD$1<'Timing and Operations'!$G$164,'Time SA'!BD$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!BD$1>='Timing and Operations'!$F$5,'Time SA'!BD$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!BE$1<'Timing and Operations'!$F$5,'Time SA'!BE$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!BE$1<'Timing and Operations'!$G$164,'Time SA'!BE$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!BE$1>='Timing and Operations'!$F$5,'Time SA'!BE$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!BF$1<'Timing and Operations'!$F$5,'Time SA'!BF$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!BF$1<'Timing and Operations'!$G$164,'Time SA'!BF$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!BF$1>='Timing and Operations'!$F$5,'Time SA'!BF$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!BG$1<'Timing and Operations'!$F$5,'Time SA'!BG$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!BG$1<'Timing and Operations'!$G$164,'Time SA'!BG$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!BG$1>='Timing and Operations'!$F$5,'Time SA'!BG$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!BH$1<'Timing and Operations'!$F$5,'Time SA'!BH$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!BH$1<'Timing and Operations'!$G$164,'Time SA'!BH$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!BH$1>='Timing and Operations'!$F$5,'Time SA'!BH$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!BI$1<'Timing and Operations'!$F$5,'Time SA'!BI$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!BI$1<'Timing and Operations'!$G$164,'Time SA'!BI$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!BI$1>='Timing and Operations'!$F$5,'Time SA'!BI$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!BJ$1<'Timing and Operations'!$F$5,'Time SA'!BJ$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!BJ$1<'Timing and Operations'!$G$164,'Time SA'!BJ$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!BJ$1>='Timing and Operations'!$F$5,'Time SA'!BJ$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!BK$1<'Timing and Operations'!$F$5,'Time SA'!BK$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!BK$1<'Timing and Operations'!$G$164,'Time SA'!BK$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!BK$1>='Timing and Operations'!$F$5,'Time SA'!BK$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!BL$1<'Timing and Operations'!$F$5,'Time SA'!BL$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!BL$1<'Timing and Operations'!$G$164,'Time SA'!BL$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!BL$1>='Timing and Operations'!$F$5,'Time SA'!BL$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!BM$1<'Timing and Operations'!$F$5,'Time SA'!BM$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!BM$1<'Timing and Operations'!$G$164,'Time SA'!BM$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!BM$1>='Timing and Operations'!$F$5,'Time SA'!BM$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!BN$1<'Timing and Operations'!$F$5,'Time SA'!BN$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!BN$1<'Timing and Operations'!$G$164,'Time SA'!BN$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!BN$1>='Timing and Operations'!$F$5,'Time SA'!BN$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0},{"$f":"IF(AND('Time SA'!BO$1<'Timing and Operations'!$F$5,'Time SA'!BO$2>'Timing and Operations'!$F$5),'Timing and Operations'!$G$167,IF(AND('Time SA'!BO$1<'Timing and Operations'!$G$164,'Time SA'!BO$2>'Timing and Operations'!$G$164),'Timing and Operations'!$G$167,IF(AND('Time SA'!BO$1>='Timing and Operations'!$F$5,'Time SA'!BO$2<='Timing and Operations'!$G$164),'Timing and Operations'!$G$167,0)))","v":0}]
[null,null,null,null,"TLAF","Not in Output Calculation",null,null,null,{"$f":"J$53","v":0},0,0,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"AP$53","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0]
[]
[]
[null,null,null,"Price during Operations calc's"]
[null,null,null,null,"PPA Price",null,null,{"$f":"'Timing and Operations'!F15","v":91},null,{"$f":"$H$59","v":91},91,91,91,91,91,91,91,91,91,91,91,91,91,91,91,91,91,91,91,91,91,91,91,91,91,91,91,91,91,91,91,{"$f":"$H$59","v":91},91,91,91,91,91,91,91,91,91,91,91,91,91,91,91,91,91,91,91,91,91,91,91,91,91,91,91]
[null,null,null,null,"Inflated Price",null,null,null,null,{"$f":"J$59*J$6*J$19","v":91.932521993035735},92.874600000000001,93.845371840211925,94.826290673958667,95.837287303733689,96.859062739451161,97.912382300041557,98.977156463488356,100.0750292301273,101.18507980278527,102.32987785396432,103.48762803781487,104.68187572587657,105.88990503757272,107.13629033452744,108.39734630578218,109.69873310574195,111.01574397456343,112.37518544251085,113.75127392860735,115.17202699444756,116.61052526176447,118.09606636889596,119.60053228899801,121.15457451806074,122.72880936001148,124.3553210612221,126.00338874694826,127.70661382862133,129.43286190759386,131.21734194429385,133.02642445794172,{"$f":"AP$59*AP$6*AP$19","v":134.89702279940667},136.79392522420957,138.75585330593978,140.74591978483619,142.80476586337633,144.89372895832162,147.05548951899914,149.24950274344135,151.52061685608075,153.82629027523583,156.21367720446335,158.63811642390505,161.10018298580454,163.60046086722718,166.13954310857335,168.71803195424172,171.33653899547531,173.99568531542479,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Price after Discount",null,null,null,null,{"$f":"J289*J$291","v":68.767218806733055},69.471910498350411,69.180546816727698,69.903656544684992,72.771469891249311,73.547327623118093,75.180676296115578,75.99824849515835,78.335778392294216,79.204693208836645,80.792958040864761,81.707041630010934,83.981592779683908,84.950740734067679,88.103204535122615,89.140230101518284,91.30830282308726,92.404523570830378,94.359261050055977,95.514735830153057,97.447413232093282,98.664531127358245,100.11843584097153,101.39387861673816,104.2670035892784,105.62180798332606,108.72032733078521,110.16118612738809,112.5406968769891,114.06194276994528,117.541189053235,119.16171959133919,{"$f":"AP289*AP$291","v":124.10312944259766},125.84824970010958,130.30119331939258,132.1700012349288,138.06302949331416,140.08262997124081,145.31302366975498,147.48103995162211,155.15270916000208,157.51365174882417,181.36319530995928,184.17795552520732,187.03640087213716,189.93920934481724,192.88706945979672,195.88068041941466,198.92075227764363,202.00800610850717,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Price after Discount",null,null,null,null,{"$f":"J$289*J$292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$289*AP$292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"CHOOSE(Sensitivities!$H$38,E304,E305)","v":"Price (DSCR PPA Price) years 1-15"},null,null,{"$f":"Sensitivities!H38","v":1},null,{"$f":"J60*J7+J8*J61","v":91.932521993035735},{"$f":"K60*K7+K8*K61","v":92.874600000000001},93.845371840211925,94.826290673958667,95.837287303733689,96.859062739451161,97.912382300041557,98.977156463488356,100.0750292301273,101.18507980278527,102.32987785396432,103.48762803781487,104.68187572587657,105.88990503757272,107.13629033452744,108.39734630578218,109.69873310574195,111.01574397456343,112.37518544251085,113.75127392860735,115.17202699444756,116.61052526176447,118.09606636889596,119.60053228899801,121.15457451806074,122.72880936001148,124.3553210612221,126.00338874694826,127.70661382862133,129.43286190759386,131.21734194429385,133.02642445794172,134.89702279940667,136.79392522420957,138.75585330593978,140.74591978483619,142.80476586337633,144.89372895832162,147.05548951899914,149.24950274344135,151.52061685608075,153.82629027523583,156.21367720446335,158.63811642390505,161.10018298580454,163.60046086722718,166.13954310857335,168.71803195424172,171.33653899547531,173.99568531542479,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Supplier Payment for Compensation ",null,null,41.04,null,{"$f":"$H$65*J15","v":41.460557171364684},41.885424,42.323231432113154,42.765615046805095,43.221563416980558,43.682372910187645,44.157408457073686,44.637609903973214,45.132738457191472,45.633359067102276,46.149650407985668,46.671783018372771,47.21037560208763,47.755183546615214,48.317289619000064,48.88601200427803,49.472923150106041,50.066880579297617,50.679973742424679,51.300574527802695,51.941318547825581,52.590065458712239,53.26002817340099,53.938525770774483,54.639381738694645,55.349344353130448,56.082883256621486,56.826143672250069,57.594279467325485,58.372798381182982,59.177579268063944,59.993455601691515,{"$f":"$H$65*AP15","v":60.837074897666476},61.692557046170997,62.577365051382067,63.474863164501947,64.403380121241369,65.345479521423286,66.320409778678297,67.309885632866298,68.334133140368721,69.373966515337131,70.45065178539754,71.544047231176506,72.654412194916688,73.78201004385717,74.927108232701656,76.089978367055821,77.270896267849523,78.470142036758617,79.688000122642279,80.924759389011356,82.180713182543826,83.45615940266363,84.751400572199401,86.066743909139817,87.402501399502526,88.758989871334023,90.13653106985808,91.535451733790481]
[null,null,null,null,"Constraint Compensation",null,null,"YES"]
[]
[null,null,null,null,"Revenue earned during operations","Simplify this Formula",null,null,null,{"$f":"((J$63*J$33+J$311*J$246)*(1-0)*(1-J$55)*(1-J326))+((J$317*J$253+J$324*J$260)*(1-0)*(1-J$55)*(1-J326))","v":9983871.8884436823},10086181.560000002,10191607.381847017,10298135.167191913,10199770.813161772,10308516.329234309,10420619.023428824,10533940.808096141,10650785.210903989,10768925.673250832,10890764.240241716,11013981.276808562,11141082.669753592,11269650.81333879,11402301.107723087,11536512.772631787,11675016.766977906,11815183.599724839,11959866.236275546,12106320.581673825,12257528.488965066,12410624.98255907,12568728.15150886,12728845.450453481,12765296.666240089,12931163.905341631,13102539.228804709,13276185.770984609,13455643.901586989,13637527.820830386,13825547.275762836,14016158.939187724,{"$f":"((AP$63*AP$33+AP$311*AP$246)*(1-0)*(1-AP$55)*(1-AP326))+((AP$317*AP$253+AP$324*AP$260)*(1-0)*(1-AP$55)*(1-AP326))","v":14213252.139070302},14413116.835024556,14619832.876088114,14829513.683351941,15046441.365094343,15266542.287720492,15494313.422142761,15725482.817199187,15964775.848651374,16207710.177198673,16459254.145141462,16714702.080215733,16974114.572065078,17237553.150685482,17505080.301019654,17776759.477777783,18052655.120488342,18332832.668782532,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"LCOE",0.1,null,{"$f":"XNPV(F70,J68:BQ68,J3:BQ3)/XNPV(F70,J49:BQ49,J3:BQ3)","v":113.10027650292739}]
[null,null,null,null,"Real LCOE",0.08,null,{"$f":"XNPV(F70,J68:BQ68,J3:BQ3)/XNPV(F71,J49:BQ49,J3:BQ3)","v":97.5451551238028}]
[]
[]
[null,null,null,"Operating Expenses"]
[null,null,null,null,"Service & availability switches"]
[null,null,null,null,"Service availability - Phase 1",null,null,null,null,{"$f":"IF(AND('Time SA'!H$1<'Timing and Operations'!$E$45,'Time SA'!H$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!H$1)*2,IF(AND('Time SA'!H$1<'Timing and Operations'!$F$45,'Time SA'!H$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!H$2)*2,IF(AND('Time SA'!H$1>='Timing and Operations'!$E$45,'Time SA'!H$2<='Timing and Operations'!$F$45),1,0)))","v":1},{"$f":"IF(AND('Time SA'!I$1<'Timing and Operations'!$E$45,'Time SA'!I$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!I$1)*2,IF(AND('Time SA'!I$1<'Timing and Operations'!$F$45,'Time SA'!I$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!I$2)*2,IF(AND('Time SA'!I$1>='Timing and Operations'!$E$45,'Time SA'!I$2<='Timing and Operations'!$F$45),1,0)))","v":1},{"$f":"IF(AND('Time SA'!J$1<'Timing and Operations'!$E$45,'Time SA'!J$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!J$1)*2,IF(AND('Time SA'!J$1<'Timing and Operations'!$F$45,'Time SA'!J$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!J$2)*2,IF(AND('Time SA'!J$1>='Timing and Operations'!$E$45,'Time SA'!J$2<='Timing and Operations'!$F$45),1,0)))","v":1},{"$f":"IF(AND('Time SA'!K$1<'Timing and Operations'!$E$45,'Time SA'!K$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!K$1)*2,IF(AND('Time SA'!K$1<'Timing and Operations'!$F$45,'Time SA'!K$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!K$2)*2,IF(AND('Time SA'!K$1>='Timing and Operations'!$E$45,'Time SA'!K$2<='Timing and Operations'!$F$45),1,0)))","v":1},{"$f":"IF(AND('Time SA'!L$1<'Timing and Operations'!$E$45,'Time SA'!L$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!L$1)*2,IF(AND('Time SA'!L$1<'Timing and Operations'!$F$45,'Time SA'!L$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!L$2)*2,IF(AND('Time SA'!L$1>='Timing and Operations'!$E$45,'Time SA'!L$2<='Timing and Operations'!$F$45),1,0)))","v":1},{"$f":"IF(AND('Time SA'!M$1<'Timing and Operations'!$E$45,'Time SA'!M$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!M$1)*2,IF(AND('Time SA'!M$1<'Timing and Operations'!$F$45,'Time SA'!M$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!M$2)*2,IF(AND('Time SA'!M$1>='Timing and Operations'!$E$45,'Time SA'!M$2<='Timing and Operations'!$F$45),1,0)))","v":1},{"$f":"IF(AND('Time SA'!N$1<'Timing and Operations'!$E$45,'Time SA'!N$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!N$1)*2,IF(AND('Time SA'!N$1<'Timing and Operations'!$F$45,'Time SA'!N$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!N$2)*2,IF(AND('Time SA'!N$1>='Timing and Operations'!$E$45,'Time SA'!N$2<='Timing and Operations'!$F$45),1,0)))","v":1},{"$f":"IF(AND('Time SA'!O$1<'Timing and Operations'!$E$45,'Time SA'!O$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!O$1)*2,IF(AND('Time SA'!O$1<'Timing and Operations'!$F$45,'Time SA'!O$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!O$2)*2,IF(AND('Time SA'!O$1>='Timing and Operations'!$E$45,'Time SA'!O$2<='Timing and Operations'!$F$45),1,0)))","v":1},{"$f":"IF(AND('Time SA'!P$1<'Timing and Operations'!$E$45,'Time SA'!P$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!P$1)*2,IF(AND('Time SA'!P$1<'Timing and Operations'!$F$45,'Time SA'!P$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!P$2)*2,IF(AND('Time SA'!P$1>='Timing and Operations'!$E$45,'Time SA'!P$2<='Timing and Operations'!$F$45),1,0)))","v":1},{"$f":"IF(AND('Time SA'!Q$1<'Timing and Operations'!$E$45,'Time SA'!Q$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!Q$1)*2,IF(AND('Time SA'!Q$1<'Timing and Operations'!$F$45,'Time SA'!Q$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!Q$2)*2,IF(AND('Time SA'!Q$1>='Timing and Operations'!$E$45,'Time SA'!Q$2<='Timing and Operations'!$F$45),1,0)))","v":1},{"$f":"IF(AND('Time SA'!R$1<'Timing and Operations'!$E$45,'Time SA'!R$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!R$1)*2,IF(AND('Time SA'!R$1<'Timing and Operations'!$F$45,'Time SA'!R$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!R$2)*2,IF(AND('Time SA'!R$1>='Timing and Operations'!$E$45,'Time SA'!R$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!S$1<'Timing and Operations'!$E$45,'Time SA'!S$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!S$1)*2,IF(AND('Time SA'!S$1<'Timing and Operations'!$F$45,'Time SA'!S$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!S$2)*2,IF(AND('Time SA'!S$1>='Timing and Operations'!$E$45,'Time SA'!S$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!T$1<'Timing and Operations'!$E$45,'Time SA'!T$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!T$1)*2,IF(AND('Time SA'!T$1<'Timing and Operations'!$F$45,'Time SA'!T$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!T$2)*2,IF(AND('Time SA'!T$1>='Timing and Operations'!$E$45,'Time SA'!T$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!U$1<'Timing and Operations'!$E$45,'Time SA'!U$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!U$1)*2,IF(AND('Time SA'!U$1<'Timing and Operations'!$F$45,'Time SA'!U$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!U$2)*2,IF(AND('Time SA'!U$1>='Timing and Operations'!$E$45,'Time SA'!U$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!V$1<'Timing and Operations'!$E$45,'Time SA'!V$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!V$1)*2,IF(AND('Time SA'!V$1<'Timing and Operations'!$F$45,'Time SA'!V$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!V$2)*2,IF(AND('Time SA'!V$1>='Timing and Operations'!$E$45,'Time SA'!V$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!W$1<'Timing and Operations'!$E$45,'Time SA'!W$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!W$1)*2,IF(AND('Time SA'!W$1<'Timing and Operations'!$F$45,'Time SA'!W$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!W$2)*2,IF(AND('Time SA'!W$1>='Timing and Operations'!$E$45,'Time SA'!W$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!X$1<'Timing and Operations'!$E$45,'Time SA'!X$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!X$1)*2,IF(AND('Time SA'!X$1<'Timing and Operations'!$F$45,'Time SA'!X$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!X$2)*2,IF(AND('Time SA'!X$1>='Timing and Operations'!$E$45,'Time SA'!X$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!Y$1<'Timing and Operations'!$E$45,'Time SA'!Y$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!Y$1)*2,IF(AND('Time SA'!Y$1<'Timing and Operations'!$F$45,'Time SA'!Y$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!Y$2)*2,IF(AND('Time SA'!Y$1>='Timing and Operations'!$E$45,'Time SA'!Y$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!Z$1<'Timing and Operations'!$E$45,'Time SA'!Z$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!Z$1)*2,IF(AND('Time SA'!Z$1<'Timing and Operations'!$F$45,'Time SA'!Z$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!Z$2)*2,IF(AND('Time SA'!Z$1>='Timing and Operations'!$E$45,'Time SA'!Z$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AA$1<'Timing and Operations'!$E$45,'Time SA'!AA$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!AA$1)*2,IF(AND('Time SA'!AA$1<'Timing and Operations'!$F$45,'Time SA'!AA$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!AA$2)*2,IF(AND('Time SA'!AA$1>='Timing and Operations'!$E$45,'Time SA'!AA$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AB$1<'Timing and Operations'!$E$45,'Time SA'!AB$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!AB$1)*2,IF(AND('Time SA'!AB$1<'Timing and Operations'!$F$45,'Time SA'!AB$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!AB$2)*2,IF(AND('Time SA'!AB$1>='Timing and Operations'!$E$45,'Time SA'!AB$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AC$1<'Timing and Operations'!$E$45,'Time SA'!AC$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!AC$1)*2,IF(AND('Time SA'!AC$1<'Timing and Operations'!$F$45,'Time SA'!AC$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!AC$2)*2,IF(AND('Time SA'!AC$1>='Timing and Operations'!$E$45,'Time SA'!AC$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AD$1<'Timing and Operations'!$E$45,'Time SA'!AD$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!AD$1)*2,IF(AND('Time SA'!AD$1<'Timing and Operations'!$F$45,'Time SA'!AD$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!AD$2)*2,IF(AND('Time SA'!AD$1>='Timing and Operations'!$E$45,'Time SA'!AD$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AE$1<'Timing and Operations'!$E$45,'Time SA'!AE$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!AE$1)*2,IF(AND('Time SA'!AE$1<'Timing and Operations'!$F$45,'Time SA'!AE$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!AE$2)*2,IF(AND('Time SA'!AE$1>='Timing and Operations'!$E$45,'Time SA'!AE$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AF$1<'Timing and Operations'!$E$45,'Time SA'!AF$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!AF$1)*2,IF(AND('Time SA'!AF$1<'Timing and Operations'!$F$45,'Time SA'!AF$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!AF$2)*2,IF(AND('Time SA'!AF$1>='Timing and Operations'!$E$45,'Time SA'!AF$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AG$1<'Timing and Operations'!$E$45,'Time SA'!AG$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!AG$1)*2,IF(AND('Time SA'!AG$1<'Timing and Operations'!$F$45,'Time SA'!AG$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!AG$2)*2,IF(AND('Time SA'!AG$1>='Timing and Operations'!$E$45,'Time SA'!AG$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AH$1<'Timing and Operations'!$E$45,'Time SA'!AH$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!AH$1)*2,IF(AND('Time SA'!AH$1<'Timing and Operations'!$F$45,'Time SA'!AH$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!AH$2)*2,IF(AND('Time SA'!AH$1>='Timing and Operations'!$E$45,'Time SA'!AH$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AI$1<'Timing and Operations'!$E$45,'Time SA'!AI$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!AI$1)*2,IF(AND('Time SA'!AI$1<'Timing and Operations'!$F$45,'Time SA'!AI$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!AI$2)*2,IF(AND('Time SA'!AI$1>='Timing and Operations'!$E$45,'Time SA'!AI$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AJ$1<'Timing and Operations'!$E$45,'Time SA'!AJ$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!AJ$1)*2,IF(AND('Time SA'!AJ$1<'Timing and Operations'!$F$45,'Time SA'!AJ$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!AJ$2)*2,IF(AND('Time SA'!AJ$1>='Timing and Operations'!$E$45,'Time SA'!AJ$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AK$1<'Timing and Operations'!$E$45,'Time SA'!AK$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!AK$1)*2,IF(AND('Time SA'!AK$1<'Timing and Operations'!$F$45,'Time SA'!AK$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!AK$2)*2,IF(AND('Time SA'!AK$1>='Timing and Operations'!$E$45,'Time SA'!AK$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AL$1<'Timing and Operations'!$E$45,'Time SA'!AL$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!AL$1)*2,IF(AND('Time SA'!AL$1<'Timing and Operations'!$F$45,'Time SA'!AL$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!AL$2)*2,IF(AND('Time SA'!AL$1>='Timing and Operations'!$E$45,'Time SA'!AL$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AM$1<'Timing and Operations'!$E$45,'Time SA'!AM$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!AM$1)*2,IF(AND('Time SA'!AM$1<'Timing and Operations'!$F$45,'Time SA'!AM$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!AM$2)*2,IF(AND('Time SA'!AM$1>='Timing and Operations'!$E$45,'Time SA'!AM$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AN$1<'Timing and Operations'!$E$45,'Time SA'!AN$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!AN$1)*2,IF(AND('Time SA'!AN$1<'Timing and Operations'!$F$45,'Time SA'!AN$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!AN$2)*2,IF(AND('Time SA'!AN$1>='Timing and Operations'!$E$45,'Time SA'!AN$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AO$1<'Timing and Operations'!$E$45,'Time SA'!AO$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!AO$1)*2,IF(AND('Time SA'!AO$1<'Timing and Operations'!$F$45,'Time SA'!AO$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!AO$2)*2,IF(AND('Time SA'!AO$1>='Timing and Operations'!$E$45,'Time SA'!AO$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AP$1<'Timing and Operations'!$E$45,'Time SA'!AP$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!AP$1)*2,IF(AND('Time SA'!AP$1<'Timing and Operations'!$F$45,'Time SA'!AP$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!AP$2)*2,IF(AND('Time SA'!AP$1>='Timing and Operations'!$E$45,'Time SA'!AP$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AQ$1<'Timing and Operations'!$E$45,'Time SA'!AQ$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!AQ$1)*2,IF(AND('Time SA'!AQ$1<'Timing and Operations'!$F$45,'Time SA'!AQ$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!AQ$2)*2,IF(AND('Time SA'!AQ$1>='Timing and Operations'!$E$45,'Time SA'!AQ$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AR$1<'Timing and Operations'!$E$45,'Time SA'!AR$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!AR$1)*2,IF(AND('Time SA'!AR$1<'Timing and Operations'!$F$45,'Time SA'!AR$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!AR$2)*2,IF(AND('Time SA'!AR$1>='Timing and Operations'!$E$45,'Time SA'!AR$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AS$1<'Timing and Operations'!$E$45,'Time SA'!AS$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!AS$1)*2,IF(AND('Time SA'!AS$1<'Timing and Operations'!$F$45,'Time SA'!AS$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!AS$2)*2,IF(AND('Time SA'!AS$1>='Timing and Operations'!$E$45,'Time SA'!AS$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AT$1<'Timing and Operations'!$E$45,'Time SA'!AT$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!AT$1)*2,IF(AND('Time SA'!AT$1<'Timing and Operations'!$F$45,'Time SA'!AT$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!AT$2)*2,IF(AND('Time SA'!AT$1>='Timing and Operations'!$E$45,'Time SA'!AT$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AU$1<'Timing and Operations'!$E$45,'Time SA'!AU$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!AU$1)*2,IF(AND('Time SA'!AU$1<'Timing and Operations'!$F$45,'Time SA'!AU$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!AU$2)*2,IF(AND('Time SA'!AU$1>='Timing and Operations'!$E$45,'Time SA'!AU$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AV$1<'Timing and Operations'!$E$45,'Time SA'!AV$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!AV$1)*2,IF(AND('Time SA'!AV$1<'Timing and Operations'!$F$45,'Time SA'!AV$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!AV$2)*2,IF(AND('Time SA'!AV$1>='Timing and Operations'!$E$45,'Time SA'!AV$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AW$1<'Timing and Operations'!$E$45,'Time SA'!AW$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!AW$1)*2,IF(AND('Time SA'!AW$1<'Timing and Operations'!$F$45,'Time SA'!AW$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!AW$2)*2,IF(AND('Time SA'!AW$1>='Timing and Operations'!$E$45,'Time SA'!AW$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AX$1<'Timing and Operations'!$E$45,'Time SA'!AX$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!AX$1)*2,IF(AND('Time SA'!AX$1<'Timing and Operations'!$F$45,'Time SA'!AX$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!AX$2)*2,IF(AND('Time SA'!AX$1>='Timing and Operations'!$E$45,'Time SA'!AX$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AY$1<'Timing and Operations'!$E$45,'Time SA'!AY$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!AY$1)*2,IF(AND('Time SA'!AY$1<'Timing and Operations'!$F$45,'Time SA'!AY$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!AY$2)*2,IF(AND('Time SA'!AY$1>='Timing and Operations'!$E$45,'Time SA'!AY$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AZ$1<'Timing and Operations'!$E$45,'Time SA'!AZ$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!AZ$1)*2,IF(AND('Time SA'!AZ$1<'Timing and Operations'!$F$45,'Time SA'!AZ$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!AZ$2)*2,IF(AND('Time SA'!AZ$1>='Timing and Operations'!$E$45,'Time SA'!AZ$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BA$1<'Timing and Operations'!$E$45,'Time SA'!BA$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!BA$1)*2,IF(AND('Time SA'!BA$1<'Timing and Operations'!$F$45,'Time SA'!BA$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!BA$2)*2,IF(AND('Time SA'!BA$1>='Timing and Operations'!$E$45,'Time SA'!BA$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BB$1<'Timing and Operations'!$E$45,'Time SA'!BB$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!BB$1)*2,IF(AND('Time SA'!BB$1<'Timing and Operations'!$F$45,'Time SA'!BB$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!BB$2)*2,IF(AND('Time SA'!BB$1>='Timing and Operations'!$E$45,'Time SA'!BB$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BC$1<'Timing and Operations'!$E$45,'Time SA'!BC$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!BC$1)*2,IF(AND('Time SA'!BC$1<'Timing and Operations'!$F$45,'Time SA'!BC$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!BC$2)*2,IF(AND('Time SA'!BC$1>='Timing and Operations'!$E$45,'Time SA'!BC$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BD$1<'Timing and Operations'!$E$45,'Time SA'!BD$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!BD$1)*2,IF(AND('Time SA'!BD$1<'Timing and Operations'!$F$45,'Time SA'!BD$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!BD$2)*2,IF(AND('Time SA'!BD$1>='Timing and Operations'!$E$45,'Time SA'!BD$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BE$1<'Timing and Operations'!$E$45,'Time SA'!BE$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!BE$1)*2,IF(AND('Time SA'!BE$1<'Timing and Operations'!$F$45,'Time SA'!BE$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!BE$2)*2,IF(AND('Time SA'!BE$1>='Timing and Operations'!$E$45,'Time SA'!BE$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BF$1<'Timing and Operations'!$E$45,'Time SA'!BF$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!BF$1)*2,IF(AND('Time SA'!BF$1<'Timing and Operations'!$F$45,'Time SA'!BF$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!BF$2)*2,IF(AND('Time SA'!BF$1>='Timing and Operations'!$E$45,'Time SA'!BF$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BG$1<'Timing and Operations'!$E$45,'Time SA'!BG$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!BG$1)*2,IF(AND('Time SA'!BG$1<'Timing and Operations'!$F$45,'Time SA'!BG$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!BG$2)*2,IF(AND('Time SA'!BG$1>='Timing and Operations'!$E$45,'Time SA'!BG$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BH$1<'Timing and Operations'!$E$45,'Time SA'!BH$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!BH$1)*2,IF(AND('Time SA'!BH$1<'Timing and Operations'!$F$45,'Time SA'!BH$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!BH$2)*2,IF(AND('Time SA'!BH$1>='Timing and Operations'!$E$45,'Time SA'!BH$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BI$1<'Timing and Operations'!$E$45,'Time SA'!BI$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!BI$1)*2,IF(AND('Time SA'!BI$1<'Timing and Operations'!$F$45,'Time SA'!BI$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!BI$2)*2,IF(AND('Time SA'!BI$1>='Timing and Operations'!$E$45,'Time SA'!BI$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BJ$1<'Timing and Operations'!$E$45,'Time SA'!BJ$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!BJ$1)*2,IF(AND('Time SA'!BJ$1<'Timing and Operations'!$F$45,'Time SA'!BJ$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!BJ$2)*2,IF(AND('Time SA'!BJ$1>='Timing and Operations'!$E$45,'Time SA'!BJ$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BK$1<'Timing and Operations'!$E$45,'Time SA'!BK$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!BK$1)*2,IF(AND('Time SA'!BK$1<'Timing and Operations'!$F$45,'Time SA'!BK$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!BK$2)*2,IF(AND('Time SA'!BK$1>='Timing and Operations'!$E$45,'Time SA'!BK$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BL$1<'Timing and Operations'!$E$45,'Time SA'!BL$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!BL$1)*2,IF(AND('Time SA'!BL$1<'Timing and Operations'!$F$45,'Time SA'!BL$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!BL$2)*2,IF(AND('Time SA'!BL$1>='Timing and Operations'!$E$45,'Time SA'!BL$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BM$1<'Timing and Operations'!$E$45,'Time SA'!BM$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!BM$1)*2,IF(AND('Time SA'!BM$1<'Timing and Operations'!$F$45,'Time SA'!BM$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!BM$2)*2,IF(AND('Time SA'!BM$1>='Timing and Operations'!$E$45,'Time SA'!BM$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BN$1<'Timing and Operations'!$E$45,'Time SA'!BN$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!BN$1)*2,IF(AND('Time SA'!BN$1<'Timing and Operations'!$F$45,'Time SA'!BN$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!BN$2)*2,IF(AND('Time SA'!BN$1>='Timing and Operations'!$E$45,'Time SA'!BN$2<='Timing and Operations'!$F$45),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BO$1<'Timing and Operations'!$E$45,'Time SA'!BO$2>'Timing and Operations'!$E$45),1-YEARFRAC('Timing and Operations'!$E$45,'Time SA'!BO$1)*2,IF(AND('Time SA'!BO$1<'Timing and Operations'!$F$45,'Time SA'!BO$2>'Timing and Operations'!$F$45),1-YEARFRAC('Timing and Operations'!$F$45,'Time SA'!BO$2)*2,IF(AND('Time SA'!BO$1>='Timing and Operations'!$E$45,'Time SA'!BO$2<='Timing and Operations'!$F$45),1,0)))","v":0}]
[null,null,null,null,"Service availability - Phase 2",null,null,null,null,{"$f":"IF(AND('Time SA'!H$1<'Timing and Operations'!$E$46,'Time SA'!H$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!H$1)*2,IF(AND('Time SA'!H$1<'Timing and Operations'!$F$46,'Time SA'!H$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!H$2)*2,IF(AND('Time SA'!H$1>='Timing and Operations'!$E$46,'Time SA'!H$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!I$1<'Timing and Operations'!$E$46,'Time SA'!I$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!I$1)*2,IF(AND('Time SA'!I$1<'Timing and Operations'!$F$46,'Time SA'!I$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!I$2)*2,IF(AND('Time SA'!I$1>='Timing and Operations'!$E$46,'Time SA'!I$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!J$1<'Timing and Operations'!$E$46,'Time SA'!J$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!J$1)*2,IF(AND('Time SA'!J$1<'Timing and Operations'!$F$46,'Time SA'!J$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!J$2)*2,IF(AND('Time SA'!J$1>='Timing and Operations'!$E$46,'Time SA'!J$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!K$1<'Timing and Operations'!$E$46,'Time SA'!K$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!K$1)*2,IF(AND('Time SA'!K$1<'Timing and Operations'!$F$46,'Time SA'!K$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!K$2)*2,IF(AND('Time SA'!K$1>='Timing and Operations'!$E$46,'Time SA'!K$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!L$1<'Timing and Operations'!$E$46,'Time SA'!L$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!L$1)*2,IF(AND('Time SA'!L$1<'Timing and Operations'!$F$46,'Time SA'!L$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!L$2)*2,IF(AND('Time SA'!L$1>='Timing and Operations'!$E$46,'Time SA'!L$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!M$1<'Timing and Operations'!$E$46,'Time SA'!M$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!M$1)*2,IF(AND('Time SA'!M$1<'Timing and Operations'!$F$46,'Time SA'!M$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!M$2)*2,IF(AND('Time SA'!M$1>='Timing and Operations'!$E$46,'Time SA'!M$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!N$1<'Timing and Operations'!$E$46,'Time SA'!N$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!N$1)*2,IF(AND('Time SA'!N$1<'Timing and Operations'!$F$46,'Time SA'!N$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!N$2)*2,IF(AND('Time SA'!N$1>='Timing and Operations'!$E$46,'Time SA'!N$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!O$1<'Timing and Operations'!$E$46,'Time SA'!O$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!O$1)*2,IF(AND('Time SA'!O$1<'Timing and Operations'!$F$46,'Time SA'!O$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!O$2)*2,IF(AND('Time SA'!O$1>='Timing and Operations'!$E$46,'Time SA'!O$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!P$1<'Timing and Operations'!$E$46,'Time SA'!P$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!P$1)*2,IF(AND('Time SA'!P$1<'Timing and Operations'!$F$46,'Time SA'!P$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!P$2)*2,IF(AND('Time SA'!P$1>='Timing and Operations'!$E$46,'Time SA'!P$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!Q$1<'Timing and Operations'!$E$46,'Time SA'!Q$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!Q$1)*2,IF(AND('Time SA'!Q$1<'Timing and Operations'!$F$46,'Time SA'!Q$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!Q$2)*2,IF(AND('Time SA'!Q$1>='Timing and Operations'!$E$46,'Time SA'!Q$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!R$1<'Timing and Operations'!$E$46,'Time SA'!R$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!R$1)*2,IF(AND('Time SA'!R$1<'Timing and Operations'!$F$46,'Time SA'!R$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!R$2)*2,IF(AND('Time SA'!R$1>='Timing and Operations'!$E$46,'Time SA'!R$2<='Timing and Operations'!$F$46),1,0)))","v":1},{"$f":"IF(AND('Time SA'!S$1<'Timing and Operations'!$E$46,'Time SA'!S$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!S$1)*2,IF(AND('Time SA'!S$1<'Timing and Operations'!$F$46,'Time SA'!S$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!S$2)*2,IF(AND('Time SA'!S$1>='Timing and Operations'!$E$46,'Time SA'!S$2<='Timing and Operations'!$F$46),1,0)))","v":1},{"$f":"IF(AND('Time SA'!T$1<'Timing and Operations'!$E$46,'Time SA'!T$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!T$1)*2,IF(AND('Time SA'!T$1<'Timing and Operations'!$F$46,'Time SA'!T$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!T$2)*2,IF(AND('Time SA'!T$1>='Timing and Operations'!$E$46,'Time SA'!T$2<='Timing and Operations'!$F$46),1,0)))","v":1},{"$f":"IF(AND('Time SA'!U$1<'Timing and Operations'!$E$46,'Time SA'!U$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!U$1)*2,IF(AND('Time SA'!U$1<'Timing and Operations'!$F$46,'Time SA'!U$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!U$2)*2,IF(AND('Time SA'!U$1>='Timing and Operations'!$E$46,'Time SA'!U$2<='Timing and Operations'!$F$46),1,0)))","v":1},{"$f":"IF(AND('Time SA'!V$1<'Timing and Operations'!$E$46,'Time SA'!V$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!V$1)*2,IF(AND('Time SA'!V$1<'Timing and Operations'!$F$46,'Time SA'!V$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!V$2)*2,IF(AND('Time SA'!V$1>='Timing and Operations'!$E$46,'Time SA'!V$2<='Timing and Operations'!$F$46),1,0)))","v":1},{"$f":"IF(AND('Time SA'!W$1<'Timing and Operations'!$E$46,'Time SA'!W$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!W$1)*2,IF(AND('Time SA'!W$1<'Timing and Operations'!$F$46,'Time SA'!W$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!W$2)*2,IF(AND('Time SA'!W$1>='Timing and Operations'!$E$46,'Time SA'!W$2<='Timing and Operations'!$F$46),1,0)))","v":1},{"$f":"IF(AND('Time SA'!X$1<'Timing and Operations'!$E$46,'Time SA'!X$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!X$1)*2,IF(AND('Time SA'!X$1<'Timing and Operations'!$F$46,'Time SA'!X$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!X$2)*2,IF(AND('Time SA'!X$1>='Timing and Operations'!$E$46,'Time SA'!X$2<='Timing and Operations'!$F$46),1,0)))","v":1},{"$f":"IF(AND('Time SA'!Y$1<'Timing and Operations'!$E$46,'Time SA'!Y$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!Y$1)*2,IF(AND('Time SA'!Y$1<'Timing and Operations'!$F$46,'Time SA'!Y$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!Y$2)*2,IF(AND('Time SA'!Y$1>='Timing and Operations'!$E$46,'Time SA'!Y$2<='Timing and Operations'!$F$46),1,0)))","v":1},{"$f":"IF(AND('Time SA'!Z$1<'Timing and Operations'!$E$46,'Time SA'!Z$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!Z$1)*2,IF(AND('Time SA'!Z$1<'Timing and Operations'!$F$46,'Time SA'!Z$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!Z$2)*2,IF(AND('Time SA'!Z$1>='Timing and Operations'!$E$46,'Time SA'!Z$2<='Timing and Operations'!$F$46),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AA$1<'Timing and Operations'!$E$46,'Time SA'!AA$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!AA$1)*2,IF(AND('Time SA'!AA$1<'Timing and Operations'!$F$46,'Time SA'!AA$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!AA$2)*2,IF(AND('Time SA'!AA$1>='Timing and Operations'!$E$46,'Time SA'!AA$2<='Timing and Operations'!$F$46),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AB$1<'Timing and Operations'!$E$46,'Time SA'!AB$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!AB$1)*2,IF(AND('Time SA'!AB$1<'Timing and Operations'!$F$46,'Time SA'!AB$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!AB$2)*2,IF(AND('Time SA'!AB$1>='Timing and Operations'!$E$46,'Time SA'!AB$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AC$1<'Timing and Operations'!$E$46,'Time SA'!AC$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!AC$1)*2,IF(AND('Time SA'!AC$1<'Timing and Operations'!$F$46,'Time SA'!AC$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!AC$2)*2,IF(AND('Time SA'!AC$1>='Timing and Operations'!$E$46,'Time SA'!AC$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AD$1<'Timing and Operations'!$E$46,'Time SA'!AD$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!AD$1)*2,IF(AND('Time SA'!AD$1<'Timing and Operations'!$F$46,'Time SA'!AD$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!AD$2)*2,IF(AND('Time SA'!AD$1>='Timing and Operations'!$E$46,'Time SA'!AD$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AE$1<'Timing and Operations'!$E$46,'Time SA'!AE$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!AE$1)*2,IF(AND('Time SA'!AE$1<'Timing and Operations'!$F$46,'Time SA'!AE$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!AE$2)*2,IF(AND('Time SA'!AE$1>='Timing and Operations'!$E$46,'Time SA'!AE$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AF$1<'Timing and Operations'!$E$46,'Time SA'!AF$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!AF$1)*2,IF(AND('Time SA'!AF$1<'Timing and Operations'!$F$46,'Time SA'!AF$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!AF$2)*2,IF(AND('Time SA'!AF$1>='Timing and Operations'!$E$46,'Time SA'!AF$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AG$1<'Timing and Operations'!$E$46,'Time SA'!AG$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!AG$1)*2,IF(AND('Time SA'!AG$1<'Timing and Operations'!$F$46,'Time SA'!AG$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!AG$2)*2,IF(AND('Time SA'!AG$1>='Timing and Operations'!$E$46,'Time SA'!AG$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AH$1<'Timing and Operations'!$E$46,'Time SA'!AH$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!AH$1)*2,IF(AND('Time SA'!AH$1<'Timing and Operations'!$F$46,'Time SA'!AH$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!AH$2)*2,IF(AND('Time SA'!AH$1>='Timing and Operations'!$E$46,'Time SA'!AH$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AI$1<'Timing and Operations'!$E$46,'Time SA'!AI$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!AI$1)*2,IF(AND('Time SA'!AI$1<'Timing and Operations'!$F$46,'Time SA'!AI$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!AI$2)*2,IF(AND('Time SA'!AI$1>='Timing and Operations'!$E$46,'Time SA'!AI$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AJ$1<'Timing and Operations'!$E$46,'Time SA'!AJ$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!AJ$1)*2,IF(AND('Time SA'!AJ$1<'Timing and Operations'!$F$46,'Time SA'!AJ$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!AJ$2)*2,IF(AND('Time SA'!AJ$1>='Timing and Operations'!$E$46,'Time SA'!AJ$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AK$1<'Timing and Operations'!$E$46,'Time SA'!AK$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!AK$1)*2,IF(AND('Time SA'!AK$1<'Timing and Operations'!$F$46,'Time SA'!AK$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!AK$2)*2,IF(AND('Time SA'!AK$1>='Timing and Operations'!$E$46,'Time SA'!AK$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AL$1<'Timing and Operations'!$E$46,'Time SA'!AL$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!AL$1)*2,IF(AND('Time SA'!AL$1<'Timing and Operations'!$F$46,'Time SA'!AL$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!AL$2)*2,IF(AND('Time SA'!AL$1>='Timing and Operations'!$E$46,'Time SA'!AL$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AM$1<'Timing and Operations'!$E$46,'Time SA'!AM$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!AM$1)*2,IF(AND('Time SA'!AM$1<'Timing and Operations'!$F$46,'Time SA'!AM$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!AM$2)*2,IF(AND('Time SA'!AM$1>='Timing and Operations'!$E$46,'Time SA'!AM$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AN$1<'Timing and Operations'!$E$46,'Time SA'!AN$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!AN$1)*2,IF(AND('Time SA'!AN$1<'Timing and Operations'!$F$46,'Time SA'!AN$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!AN$2)*2,IF(AND('Time SA'!AN$1>='Timing and Operations'!$E$46,'Time SA'!AN$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AO$1<'Timing and Operations'!$E$46,'Time SA'!AO$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!AO$1)*2,IF(AND('Time SA'!AO$1<'Timing and Operations'!$F$46,'Time SA'!AO$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!AO$2)*2,IF(AND('Time SA'!AO$1>='Timing and Operations'!$E$46,'Time SA'!AO$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AP$1<'Timing and Operations'!$E$46,'Time SA'!AP$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!AP$1)*2,IF(AND('Time SA'!AP$1<'Timing and Operations'!$F$46,'Time SA'!AP$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!AP$2)*2,IF(AND('Time SA'!AP$1>='Timing and Operations'!$E$46,'Time SA'!AP$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AQ$1<'Timing and Operations'!$E$46,'Time SA'!AQ$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!AQ$1)*2,IF(AND('Time SA'!AQ$1<'Timing and Operations'!$F$46,'Time SA'!AQ$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!AQ$2)*2,IF(AND('Time SA'!AQ$1>='Timing and Operations'!$E$46,'Time SA'!AQ$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AR$1<'Timing and Operations'!$E$46,'Time SA'!AR$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!AR$1)*2,IF(AND('Time SA'!AR$1<'Timing and Operations'!$F$46,'Time SA'!AR$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!AR$2)*2,IF(AND('Time SA'!AR$1>='Timing and Operations'!$E$46,'Time SA'!AR$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AS$1<'Timing and Operations'!$E$46,'Time SA'!AS$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!AS$1)*2,IF(AND('Time SA'!AS$1<'Timing and Operations'!$F$46,'Time SA'!AS$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!AS$2)*2,IF(AND('Time SA'!AS$1>='Timing and Operations'!$E$46,'Time SA'!AS$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AT$1<'Timing and Operations'!$E$46,'Time SA'!AT$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!AT$1)*2,IF(AND('Time SA'!AT$1<'Timing and Operations'!$F$46,'Time SA'!AT$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!AT$2)*2,IF(AND('Time SA'!AT$1>='Timing and Operations'!$E$46,'Time SA'!AT$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AU$1<'Timing and Operations'!$E$46,'Time SA'!AU$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!AU$1)*2,IF(AND('Time SA'!AU$1<'Timing and Operations'!$F$46,'Time SA'!AU$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!AU$2)*2,IF(AND('Time SA'!AU$1>='Timing and Operations'!$E$46,'Time SA'!AU$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AV$1<'Timing and Operations'!$E$46,'Time SA'!AV$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!AV$1)*2,IF(AND('Time SA'!AV$1<'Timing and Operations'!$F$46,'Time SA'!AV$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!AV$2)*2,IF(AND('Time SA'!AV$1>='Timing and Operations'!$E$46,'Time SA'!AV$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AW$1<'Timing and Operations'!$E$46,'Time SA'!AW$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!AW$1)*2,IF(AND('Time SA'!AW$1<'Timing and Operations'!$F$46,'Time SA'!AW$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!AW$2)*2,IF(AND('Time SA'!AW$1>='Timing and Operations'!$E$46,'Time SA'!AW$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AX$1<'Timing and Operations'!$E$46,'Time SA'!AX$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!AX$1)*2,IF(AND('Time SA'!AX$1<'Timing and Operations'!$F$46,'Time SA'!AX$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!AX$2)*2,IF(AND('Time SA'!AX$1>='Timing and Operations'!$E$46,'Time SA'!AX$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AY$1<'Timing and Operations'!$E$46,'Time SA'!AY$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!AY$1)*2,IF(AND('Time SA'!AY$1<'Timing and Operations'!$F$46,'Time SA'!AY$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!AY$2)*2,IF(AND('Time SA'!AY$1>='Timing and Operations'!$E$46,'Time SA'!AY$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AZ$1<'Timing and Operations'!$E$46,'Time SA'!AZ$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!AZ$1)*2,IF(AND('Time SA'!AZ$1<'Timing and Operations'!$F$46,'Time SA'!AZ$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!AZ$2)*2,IF(AND('Time SA'!AZ$1>='Timing and Operations'!$E$46,'Time SA'!AZ$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BA$1<'Timing and Operations'!$E$46,'Time SA'!BA$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!BA$1)*2,IF(AND('Time SA'!BA$1<'Timing and Operations'!$F$46,'Time SA'!BA$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!BA$2)*2,IF(AND('Time SA'!BA$1>='Timing and Operations'!$E$46,'Time SA'!BA$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BB$1<'Timing and Operations'!$E$46,'Time SA'!BB$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!BB$1)*2,IF(AND('Time SA'!BB$1<'Timing and Operations'!$F$46,'Time SA'!BB$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!BB$2)*2,IF(AND('Time SA'!BB$1>='Timing and Operations'!$E$46,'Time SA'!BB$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BC$1<'Timing and Operations'!$E$46,'Time SA'!BC$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!BC$1)*2,IF(AND('Time SA'!BC$1<'Timing and Operations'!$F$46,'Time SA'!BC$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!BC$2)*2,IF(AND('Time SA'!BC$1>='Timing and Operations'!$E$46,'Time SA'!BC$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BD$1<'Timing and Operations'!$E$46,'Time SA'!BD$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!BD$1)*2,IF(AND('Time SA'!BD$1<'Timing and Operations'!$F$46,'Time SA'!BD$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!BD$2)*2,IF(AND('Time SA'!BD$1>='Timing and Operations'!$E$46,'Time SA'!BD$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BE$1<'Timing and Operations'!$E$46,'Time SA'!BE$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!BE$1)*2,IF(AND('Time SA'!BE$1<'Timing and Operations'!$F$46,'Time SA'!BE$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!BE$2)*2,IF(AND('Time SA'!BE$1>='Timing and Operations'!$E$46,'Time SA'!BE$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BF$1<'Timing and Operations'!$E$46,'Time SA'!BF$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!BF$1)*2,IF(AND('Time SA'!BF$1<'Timing and Operations'!$F$46,'Time SA'!BF$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!BF$2)*2,IF(AND('Time SA'!BF$1>='Timing and Operations'!$E$46,'Time SA'!BF$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BG$1<'Timing and Operations'!$E$46,'Time SA'!BG$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!BG$1)*2,IF(AND('Time SA'!BG$1<'Timing and Operations'!$F$46,'Time SA'!BG$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!BG$2)*2,IF(AND('Time SA'!BG$1>='Timing and Operations'!$E$46,'Time SA'!BG$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BH$1<'Timing and Operations'!$E$46,'Time SA'!BH$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!BH$1)*2,IF(AND('Time SA'!BH$1<'Timing and Operations'!$F$46,'Time SA'!BH$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!BH$2)*2,IF(AND('Time SA'!BH$1>='Timing and Operations'!$E$46,'Time SA'!BH$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BI$1<'Timing and Operations'!$E$46,'Time SA'!BI$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!BI$1)*2,IF(AND('Time SA'!BI$1<'Timing and Operations'!$F$46,'Time SA'!BI$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!BI$2)*2,IF(AND('Time SA'!BI$1>='Timing and Operations'!$E$46,'Time SA'!BI$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BJ$1<'Timing and Operations'!$E$46,'Time SA'!BJ$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!BJ$1)*2,IF(AND('Time SA'!BJ$1<'Timing and Operations'!$F$46,'Time SA'!BJ$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!BJ$2)*2,IF(AND('Time SA'!BJ$1>='Timing and Operations'!$E$46,'Time SA'!BJ$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BK$1<'Timing and Operations'!$E$46,'Time SA'!BK$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!BK$1)*2,IF(AND('Time SA'!BK$1<'Timing and Operations'!$F$46,'Time SA'!BK$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!BK$2)*2,IF(AND('Time SA'!BK$1>='Timing and Operations'!$E$46,'Time SA'!BK$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BL$1<'Timing and Operations'!$E$46,'Time SA'!BL$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!BL$1)*2,IF(AND('Time SA'!BL$1<'Timing and Operations'!$F$46,'Time SA'!BL$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!BL$2)*2,IF(AND('Time SA'!BL$1>='Timing and Operations'!$E$46,'Time SA'!BL$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BM$1<'Timing and Operations'!$E$46,'Time SA'!BM$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!BM$1)*2,IF(AND('Time SA'!BM$1<'Timing and Operations'!$F$46,'Time SA'!BM$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!BM$2)*2,IF(AND('Time SA'!BM$1>='Timing and Operations'!$E$46,'Time SA'!BM$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BN$1<'Timing and Operations'!$E$46,'Time SA'!BN$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!BN$1)*2,IF(AND('Time SA'!BN$1<'Timing and Operations'!$F$46,'Time SA'!BN$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!BN$2)*2,IF(AND('Time SA'!BN$1>='Timing and Operations'!$E$46,'Time SA'!BN$2<='Timing and Operations'!$F$46),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BO$1<'Timing and Operations'!$E$46,'Time SA'!BO$2>'Timing and Operations'!$E$46),1-YEARFRAC('Timing and Operations'!$E$46,'Time SA'!BO$1)*2,IF(AND('Time SA'!BO$1<'Timing and Operations'!$F$46,'Time SA'!BO$2>'Timing and Operations'!$F$46),1-YEARFRAC('Timing and Operations'!$F$46,'Time SA'!BO$2)*2,IF(AND('Time SA'!BO$1>='Timing and Operations'!$E$46,'Time SA'!BO$2<='Timing and Operations'!$F$46),1,0)))","v":0}]
[null,null,null,null,"Service availability - Phase 3",null,null,null,null,{"$f":"IF(AND('Time SA'!H$1<'Timing and Operations'!$E$47,'Time SA'!H$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!H$1)*2,IF(AND('Time SA'!H$1<'Timing and Operations'!$F$47,'Time SA'!H$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!H$2)*2,IF(AND('Time SA'!H$1>='Timing and Operations'!$E$47,'Time SA'!H$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!I$1<'Timing and Operations'!$E$47,'Time SA'!I$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!I$1)*2,IF(AND('Time SA'!I$1<'Timing and Operations'!$F$47,'Time SA'!I$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!I$2)*2,IF(AND('Time SA'!I$1>='Timing and Operations'!$E$47,'Time SA'!I$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!J$1<'Timing and Operations'!$E$47,'Time SA'!J$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!J$1)*2,IF(AND('Time SA'!J$1<'Timing and Operations'!$F$47,'Time SA'!J$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!J$2)*2,IF(AND('Time SA'!J$1>='Timing and Operations'!$E$47,'Time SA'!J$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!K$1<'Timing and Operations'!$E$47,'Time SA'!K$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!K$1)*2,IF(AND('Time SA'!K$1<'Timing and Operations'!$F$47,'Time SA'!K$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!K$2)*2,IF(AND('Time SA'!K$1>='Timing and Operations'!$E$47,'Time SA'!K$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!L$1<'Timing and Operations'!$E$47,'Time SA'!L$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!L$1)*2,IF(AND('Time SA'!L$1<'Timing and Operations'!$F$47,'Time SA'!L$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!L$2)*2,IF(AND('Time SA'!L$1>='Timing and Operations'!$E$47,'Time SA'!L$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!M$1<'Timing and Operations'!$E$47,'Time SA'!M$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!M$1)*2,IF(AND('Time SA'!M$1<'Timing and Operations'!$F$47,'Time SA'!M$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!M$2)*2,IF(AND('Time SA'!M$1>='Timing and Operations'!$E$47,'Time SA'!M$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!N$1<'Timing and Operations'!$E$47,'Time SA'!N$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!N$1)*2,IF(AND('Time SA'!N$1<'Timing and Operations'!$F$47,'Time SA'!N$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!N$2)*2,IF(AND('Time SA'!N$1>='Timing and Operations'!$E$47,'Time SA'!N$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!O$1<'Timing and Operations'!$E$47,'Time SA'!O$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!O$1)*2,IF(AND('Time SA'!O$1<'Timing and Operations'!$F$47,'Time SA'!O$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!O$2)*2,IF(AND('Time SA'!O$1>='Timing and Operations'!$E$47,'Time SA'!O$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!P$1<'Timing and Operations'!$E$47,'Time SA'!P$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!P$1)*2,IF(AND('Time SA'!P$1<'Timing and Operations'!$F$47,'Time SA'!P$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!P$2)*2,IF(AND('Time SA'!P$1>='Timing and Operations'!$E$47,'Time SA'!P$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!Q$1<'Timing and Operations'!$E$47,'Time SA'!Q$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!Q$1)*2,IF(AND('Time SA'!Q$1<'Timing and Operations'!$F$47,'Time SA'!Q$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!Q$2)*2,IF(AND('Time SA'!Q$1>='Timing and Operations'!$E$47,'Time SA'!Q$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!R$1<'Timing and Operations'!$E$47,'Time SA'!R$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!R$1)*2,IF(AND('Time SA'!R$1<'Timing and Operations'!$F$47,'Time SA'!R$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!R$2)*2,IF(AND('Time SA'!R$1>='Timing and Operations'!$E$47,'Time SA'!R$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!S$1<'Timing and Operations'!$E$47,'Time SA'!S$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!S$1)*2,IF(AND('Time SA'!S$1<'Timing and Operations'!$F$47,'Time SA'!S$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!S$2)*2,IF(AND('Time SA'!S$1>='Timing and Operations'!$E$47,'Time SA'!S$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!T$1<'Timing and Operations'!$E$47,'Time SA'!T$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!T$1)*2,IF(AND('Time SA'!T$1<'Timing and Operations'!$F$47,'Time SA'!T$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!T$2)*2,IF(AND('Time SA'!T$1>='Timing and Operations'!$E$47,'Time SA'!T$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!U$1<'Timing and Operations'!$E$47,'Time SA'!U$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!U$1)*2,IF(AND('Time SA'!U$1<'Timing and Operations'!$F$47,'Time SA'!U$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!U$2)*2,IF(AND('Time SA'!U$1>='Timing and Operations'!$E$47,'Time SA'!U$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!V$1<'Timing and Operations'!$E$47,'Time SA'!V$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!V$1)*2,IF(AND('Time SA'!V$1<'Timing and Operations'!$F$47,'Time SA'!V$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!V$2)*2,IF(AND('Time SA'!V$1>='Timing and Operations'!$E$47,'Time SA'!V$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!W$1<'Timing and Operations'!$E$47,'Time SA'!W$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!W$1)*2,IF(AND('Time SA'!W$1<'Timing and Operations'!$F$47,'Time SA'!W$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!W$2)*2,IF(AND('Time SA'!W$1>='Timing and Operations'!$E$47,'Time SA'!W$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!X$1<'Timing and Operations'!$E$47,'Time SA'!X$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!X$1)*2,IF(AND('Time SA'!X$1<'Timing and Operations'!$F$47,'Time SA'!X$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!X$2)*2,IF(AND('Time SA'!X$1>='Timing and Operations'!$E$47,'Time SA'!X$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!Y$1<'Timing and Operations'!$E$47,'Time SA'!Y$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!Y$1)*2,IF(AND('Time SA'!Y$1<'Timing and Operations'!$F$47,'Time SA'!Y$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!Y$2)*2,IF(AND('Time SA'!Y$1>='Timing and Operations'!$E$47,'Time SA'!Y$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!Z$1<'Timing and Operations'!$E$47,'Time SA'!Z$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!Z$1)*2,IF(AND('Time SA'!Z$1<'Timing and Operations'!$F$47,'Time SA'!Z$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!Z$2)*2,IF(AND('Time SA'!Z$1>='Timing and Operations'!$E$47,'Time SA'!Z$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AA$1<'Timing and Operations'!$E$47,'Time SA'!AA$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!AA$1)*2,IF(AND('Time SA'!AA$1<'Timing and Operations'!$F$47,'Time SA'!AA$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!AA$2)*2,IF(AND('Time SA'!AA$1>='Timing and Operations'!$E$47,'Time SA'!AA$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AB$1<'Timing and Operations'!$E$47,'Time SA'!AB$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!AB$1)*2,IF(AND('Time SA'!AB$1<'Timing and Operations'!$F$47,'Time SA'!AB$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!AB$2)*2,IF(AND('Time SA'!AB$1>='Timing and Operations'!$E$47,'Time SA'!AB$2<='Timing and Operations'!$F$47),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AC$1<'Timing and Operations'!$E$47,'Time SA'!AC$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!AC$1)*2,IF(AND('Time SA'!AC$1<'Timing and Operations'!$F$47,'Time SA'!AC$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!AC$2)*2,IF(AND('Time SA'!AC$1>='Timing and Operations'!$E$47,'Time SA'!AC$2<='Timing and Operations'!$F$47),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AD$1<'Timing and Operations'!$E$47,'Time SA'!AD$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!AD$1)*2,IF(AND('Time SA'!AD$1<'Timing and Operations'!$F$47,'Time SA'!AD$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!AD$2)*2,IF(AND('Time SA'!AD$1>='Timing and Operations'!$E$47,'Time SA'!AD$2<='Timing and Operations'!$F$47),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AE$1<'Timing and Operations'!$E$47,'Time SA'!AE$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!AE$1)*2,IF(AND('Time SA'!AE$1<'Timing and Operations'!$F$47,'Time SA'!AE$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!AE$2)*2,IF(AND('Time SA'!AE$1>='Timing and Operations'!$E$47,'Time SA'!AE$2<='Timing and Operations'!$F$47),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AF$1<'Timing and Operations'!$E$47,'Time SA'!AF$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!AF$1)*2,IF(AND('Time SA'!AF$1<'Timing and Operations'!$F$47,'Time SA'!AF$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!AF$2)*2,IF(AND('Time SA'!AF$1>='Timing and Operations'!$E$47,'Time SA'!AF$2<='Timing and Operations'!$F$47),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AG$1<'Timing and Operations'!$E$47,'Time SA'!AG$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!AG$1)*2,IF(AND('Time SA'!AG$1<'Timing and Operations'!$F$47,'Time SA'!AG$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!AG$2)*2,IF(AND('Time SA'!AG$1>='Timing and Operations'!$E$47,'Time SA'!AG$2<='Timing and Operations'!$F$47),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AH$1<'Timing and Operations'!$E$47,'Time SA'!AH$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!AH$1)*2,IF(AND('Time SA'!AH$1<'Timing and Operations'!$F$47,'Time SA'!AH$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!AH$2)*2,IF(AND('Time SA'!AH$1>='Timing and Operations'!$E$47,'Time SA'!AH$2<='Timing and Operations'!$F$47),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AI$1<'Timing and Operations'!$E$47,'Time SA'!AI$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!AI$1)*2,IF(AND('Time SA'!AI$1<'Timing and Operations'!$F$47,'Time SA'!AI$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!AI$2)*2,IF(AND('Time SA'!AI$1>='Timing and Operations'!$E$47,'Time SA'!AI$2<='Timing and Operations'!$F$47),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AJ$1<'Timing and Operations'!$E$47,'Time SA'!AJ$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!AJ$1)*2,IF(AND('Time SA'!AJ$1<'Timing and Operations'!$F$47,'Time SA'!AJ$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!AJ$2)*2,IF(AND('Time SA'!AJ$1>='Timing and Operations'!$E$47,'Time SA'!AJ$2<='Timing and Operations'!$F$47),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AK$1<'Timing and Operations'!$E$47,'Time SA'!AK$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!AK$1)*2,IF(AND('Time SA'!AK$1<'Timing and Operations'!$F$47,'Time SA'!AK$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!AK$2)*2,IF(AND('Time SA'!AK$1>='Timing and Operations'!$E$47,'Time SA'!AK$2<='Timing and Operations'!$F$47),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AL$1<'Timing and Operations'!$E$47,'Time SA'!AL$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!AL$1)*2,IF(AND('Time SA'!AL$1<'Timing and Operations'!$F$47,'Time SA'!AL$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!AL$2)*2,IF(AND('Time SA'!AL$1>='Timing and Operations'!$E$47,'Time SA'!AL$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AM$1<'Timing and Operations'!$E$47,'Time SA'!AM$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!AM$1)*2,IF(AND('Time SA'!AM$1<'Timing and Operations'!$F$47,'Time SA'!AM$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!AM$2)*2,IF(AND('Time SA'!AM$1>='Timing and Operations'!$E$47,'Time SA'!AM$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AN$1<'Timing and Operations'!$E$47,'Time SA'!AN$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!AN$1)*2,IF(AND('Time SA'!AN$1<'Timing and Operations'!$F$47,'Time SA'!AN$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!AN$2)*2,IF(AND('Time SA'!AN$1>='Timing and Operations'!$E$47,'Time SA'!AN$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AO$1<'Timing and Operations'!$E$47,'Time SA'!AO$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!AO$1)*2,IF(AND('Time SA'!AO$1<'Timing and Operations'!$F$47,'Time SA'!AO$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!AO$2)*2,IF(AND('Time SA'!AO$1>='Timing and Operations'!$E$47,'Time SA'!AO$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AP$1<'Timing and Operations'!$E$47,'Time SA'!AP$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!AP$1)*2,IF(AND('Time SA'!AP$1<'Timing and Operations'!$F$47,'Time SA'!AP$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!AP$2)*2,IF(AND('Time SA'!AP$1>='Timing and Operations'!$E$47,'Time SA'!AP$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AQ$1<'Timing and Operations'!$E$47,'Time SA'!AQ$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!AQ$1)*2,IF(AND('Time SA'!AQ$1<'Timing and Operations'!$F$47,'Time SA'!AQ$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!AQ$2)*2,IF(AND('Time SA'!AQ$1>='Timing and Operations'!$E$47,'Time SA'!AQ$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AR$1<'Timing and Operations'!$E$47,'Time SA'!AR$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!AR$1)*2,IF(AND('Time SA'!AR$1<'Timing and Operations'!$F$47,'Time SA'!AR$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!AR$2)*2,IF(AND('Time SA'!AR$1>='Timing and Operations'!$E$47,'Time SA'!AR$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AS$1<'Timing and Operations'!$E$47,'Time SA'!AS$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!AS$1)*2,IF(AND('Time SA'!AS$1<'Timing and Operations'!$F$47,'Time SA'!AS$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!AS$2)*2,IF(AND('Time SA'!AS$1>='Timing and Operations'!$E$47,'Time SA'!AS$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AT$1<'Timing and Operations'!$E$47,'Time SA'!AT$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!AT$1)*2,IF(AND('Time SA'!AT$1<'Timing and Operations'!$F$47,'Time SA'!AT$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!AT$2)*2,IF(AND('Time SA'!AT$1>='Timing and Operations'!$E$47,'Time SA'!AT$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AU$1<'Timing and Operations'!$E$47,'Time SA'!AU$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!AU$1)*2,IF(AND('Time SA'!AU$1<'Timing and Operations'!$F$47,'Time SA'!AU$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!AU$2)*2,IF(AND('Time SA'!AU$1>='Timing and Operations'!$E$47,'Time SA'!AU$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AV$1<'Timing and Operations'!$E$47,'Time SA'!AV$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!AV$1)*2,IF(AND('Time SA'!AV$1<'Timing and Operations'!$F$47,'Time SA'!AV$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!AV$2)*2,IF(AND('Time SA'!AV$1>='Timing and Operations'!$E$47,'Time SA'!AV$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AW$1<'Timing and Operations'!$E$47,'Time SA'!AW$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!AW$1)*2,IF(AND('Time SA'!AW$1<'Timing and Operations'!$F$47,'Time SA'!AW$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!AW$2)*2,IF(AND('Time SA'!AW$1>='Timing and Operations'!$E$47,'Time SA'!AW$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AX$1<'Timing and Operations'!$E$47,'Time SA'!AX$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!AX$1)*2,IF(AND('Time SA'!AX$1<'Timing and Operations'!$F$47,'Time SA'!AX$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!AX$2)*2,IF(AND('Time SA'!AX$1>='Timing and Operations'!$E$47,'Time SA'!AX$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AY$1<'Timing and Operations'!$E$47,'Time SA'!AY$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!AY$1)*2,IF(AND('Time SA'!AY$1<'Timing and Operations'!$F$47,'Time SA'!AY$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!AY$2)*2,IF(AND('Time SA'!AY$1>='Timing and Operations'!$E$47,'Time SA'!AY$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AZ$1<'Timing and Operations'!$E$47,'Time SA'!AZ$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!AZ$1)*2,IF(AND('Time SA'!AZ$1<'Timing and Operations'!$F$47,'Time SA'!AZ$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!AZ$2)*2,IF(AND('Time SA'!AZ$1>='Timing and Operations'!$E$47,'Time SA'!AZ$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BA$1<'Timing and Operations'!$E$47,'Time SA'!BA$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!BA$1)*2,IF(AND('Time SA'!BA$1<'Timing and Operations'!$F$47,'Time SA'!BA$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!BA$2)*2,IF(AND('Time SA'!BA$1>='Timing and Operations'!$E$47,'Time SA'!BA$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BB$1<'Timing and Operations'!$E$47,'Time SA'!BB$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!BB$1)*2,IF(AND('Time SA'!BB$1<'Timing and Operations'!$F$47,'Time SA'!BB$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!BB$2)*2,IF(AND('Time SA'!BB$1>='Timing and Operations'!$E$47,'Time SA'!BB$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BC$1<'Timing and Operations'!$E$47,'Time SA'!BC$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!BC$1)*2,IF(AND('Time SA'!BC$1<'Timing and Operations'!$F$47,'Time SA'!BC$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!BC$2)*2,IF(AND('Time SA'!BC$1>='Timing and Operations'!$E$47,'Time SA'!BC$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BD$1<'Timing and Operations'!$E$47,'Time SA'!BD$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!BD$1)*2,IF(AND('Time SA'!BD$1<'Timing and Operations'!$F$47,'Time SA'!BD$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!BD$2)*2,IF(AND('Time SA'!BD$1>='Timing and Operations'!$E$47,'Time SA'!BD$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BE$1<'Timing and Operations'!$E$47,'Time SA'!BE$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!BE$1)*2,IF(AND('Time SA'!BE$1<'Timing and Operations'!$F$47,'Time SA'!BE$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!BE$2)*2,IF(AND('Time SA'!BE$1>='Timing and Operations'!$E$47,'Time SA'!BE$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BF$1<'Timing and Operations'!$E$47,'Time SA'!BF$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!BF$1)*2,IF(AND('Time SA'!BF$1<'Timing and Operations'!$F$47,'Time SA'!BF$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!BF$2)*2,IF(AND('Time SA'!BF$1>='Timing and Operations'!$E$47,'Time SA'!BF$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BG$1<'Timing and Operations'!$E$47,'Time SA'!BG$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!BG$1)*2,IF(AND('Time SA'!BG$1<'Timing and Operations'!$F$47,'Time SA'!BG$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!BG$2)*2,IF(AND('Time SA'!BG$1>='Timing and Operations'!$E$47,'Time SA'!BG$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BH$1<'Timing and Operations'!$E$47,'Time SA'!BH$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!BH$1)*2,IF(AND('Time SA'!BH$1<'Timing and Operations'!$F$47,'Time SA'!BH$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!BH$2)*2,IF(AND('Time SA'!BH$1>='Timing and Operations'!$E$47,'Time SA'!BH$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BI$1<'Timing and Operations'!$E$47,'Time SA'!BI$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!BI$1)*2,IF(AND('Time SA'!BI$1<'Timing and Operations'!$F$47,'Time SA'!BI$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!BI$2)*2,IF(AND('Time SA'!BI$1>='Timing and Operations'!$E$47,'Time SA'!BI$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BJ$1<'Timing and Operations'!$E$47,'Time SA'!BJ$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!BJ$1)*2,IF(AND('Time SA'!BJ$1<'Timing and Operations'!$F$47,'Time SA'!BJ$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!BJ$2)*2,IF(AND('Time SA'!BJ$1>='Timing and Operations'!$E$47,'Time SA'!BJ$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BK$1<'Timing and Operations'!$E$47,'Time SA'!BK$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!BK$1)*2,IF(AND('Time SA'!BK$1<'Timing and Operations'!$F$47,'Time SA'!BK$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!BK$2)*2,IF(AND('Time SA'!BK$1>='Timing and Operations'!$E$47,'Time SA'!BK$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BL$1<'Timing and Operations'!$E$47,'Time SA'!BL$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!BL$1)*2,IF(AND('Time SA'!BL$1<'Timing and Operations'!$F$47,'Time SA'!BL$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!BL$2)*2,IF(AND('Time SA'!BL$1>='Timing and Operations'!$E$47,'Time SA'!BL$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BM$1<'Timing and Operations'!$E$47,'Time SA'!BM$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!BM$1)*2,IF(AND('Time SA'!BM$1<'Timing and Operations'!$F$47,'Time SA'!BM$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!BM$2)*2,IF(AND('Time SA'!BM$1>='Timing and Operations'!$E$47,'Time SA'!BM$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BN$1<'Timing and Operations'!$E$47,'Time SA'!BN$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!BN$1)*2,IF(AND('Time SA'!BN$1<'Timing and Operations'!$F$47,'Time SA'!BN$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!BN$2)*2,IF(AND('Time SA'!BN$1>='Timing and Operations'!$E$47,'Time SA'!BN$2<='Timing and Operations'!$F$47),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BO$1<'Timing and Operations'!$E$47,'Time SA'!BO$2>'Timing and Operations'!$E$47),1-YEARFRAC('Timing and Operations'!$E$47,'Time SA'!BO$1)*2,IF(AND('Time SA'!BO$1<'Timing and Operations'!$F$47,'Time SA'!BO$2>'Timing and Operations'!$F$47),1-YEARFRAC('Timing and Operations'!$F$47,'Time SA'!BO$2)*2,IF(AND('Time SA'!BO$1>='Timing and Operations'!$E$47,'Time SA'!BO$2<='Timing and Operations'!$F$47),1,0)))","v":0}]
[null,null,null,null,"Service availability - Phase 4",null,null,null,null,{"$f":"IF(AND('Time SA'!H$1<'Timing and Operations'!$E$48,'Time SA'!H$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!H$1)*2,IF(AND('Time SA'!H$1<'Timing and Operations'!$F$48,'Time SA'!H$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!H$2)*2,IF(AND('Time SA'!H$1>='Timing and Operations'!$E$48,'Time SA'!H$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!I$1<'Timing and Operations'!$E$48,'Time SA'!I$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!I$1)*2,IF(AND('Time SA'!I$1<'Timing and Operations'!$F$48,'Time SA'!I$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!I$2)*2,IF(AND('Time SA'!I$1>='Timing and Operations'!$E$48,'Time SA'!I$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!J$1<'Timing and Operations'!$E$48,'Time SA'!J$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!J$1)*2,IF(AND('Time SA'!J$1<'Timing and Operations'!$F$48,'Time SA'!J$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!J$2)*2,IF(AND('Time SA'!J$1>='Timing and Operations'!$E$48,'Time SA'!J$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!K$1<'Timing and Operations'!$E$48,'Time SA'!K$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!K$1)*2,IF(AND('Time SA'!K$1<'Timing and Operations'!$F$48,'Time SA'!K$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!K$2)*2,IF(AND('Time SA'!K$1>='Timing and Operations'!$E$48,'Time SA'!K$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!L$1<'Timing and Operations'!$E$48,'Time SA'!L$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!L$1)*2,IF(AND('Time SA'!L$1<'Timing and Operations'!$F$48,'Time SA'!L$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!L$2)*2,IF(AND('Time SA'!L$1>='Timing and Operations'!$E$48,'Time SA'!L$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!M$1<'Timing and Operations'!$E$48,'Time SA'!M$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!M$1)*2,IF(AND('Time SA'!M$1<'Timing and Operations'!$F$48,'Time SA'!M$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!M$2)*2,IF(AND('Time SA'!M$1>='Timing and Operations'!$E$48,'Time SA'!M$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!N$1<'Timing and Operations'!$E$48,'Time SA'!N$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!N$1)*2,IF(AND('Time SA'!N$1<'Timing and Operations'!$F$48,'Time SA'!N$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!N$2)*2,IF(AND('Time SA'!N$1>='Timing and Operations'!$E$48,'Time SA'!N$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!O$1<'Timing and Operations'!$E$48,'Time SA'!O$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!O$1)*2,IF(AND('Time SA'!O$1<'Timing and Operations'!$F$48,'Time SA'!O$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!O$2)*2,IF(AND('Time SA'!O$1>='Timing and Operations'!$E$48,'Time SA'!O$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!P$1<'Timing and Operations'!$E$48,'Time SA'!P$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!P$1)*2,IF(AND('Time SA'!P$1<'Timing and Operations'!$F$48,'Time SA'!P$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!P$2)*2,IF(AND('Time SA'!P$1>='Timing and Operations'!$E$48,'Time SA'!P$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!Q$1<'Timing and Operations'!$E$48,'Time SA'!Q$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!Q$1)*2,IF(AND('Time SA'!Q$1<'Timing and Operations'!$F$48,'Time SA'!Q$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!Q$2)*2,IF(AND('Time SA'!Q$1>='Timing and Operations'!$E$48,'Time SA'!Q$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!R$1<'Timing and Operations'!$E$48,'Time SA'!R$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!R$1)*2,IF(AND('Time SA'!R$1<'Timing and Operations'!$F$48,'Time SA'!R$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!R$2)*2,IF(AND('Time SA'!R$1>='Timing and Operations'!$E$48,'Time SA'!R$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!S$1<'Timing and Operations'!$E$48,'Time SA'!S$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!S$1)*2,IF(AND('Time SA'!S$1<'Timing and Operations'!$F$48,'Time SA'!S$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!S$2)*2,IF(AND('Time SA'!S$1>='Timing and Operations'!$E$48,'Time SA'!S$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!T$1<'Timing and Operations'!$E$48,'Time SA'!T$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!T$1)*2,IF(AND('Time SA'!T$1<'Timing and Operations'!$F$48,'Time SA'!T$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!T$2)*2,IF(AND('Time SA'!T$1>='Timing and Operations'!$E$48,'Time SA'!T$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!U$1<'Timing and Operations'!$E$48,'Time SA'!U$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!U$1)*2,IF(AND('Time SA'!U$1<'Timing and Operations'!$F$48,'Time SA'!U$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!U$2)*2,IF(AND('Time SA'!U$1>='Timing and Operations'!$E$48,'Time SA'!U$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!V$1<'Timing and Operations'!$E$48,'Time SA'!V$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!V$1)*2,IF(AND('Time SA'!V$1<'Timing and Operations'!$F$48,'Time SA'!V$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!V$2)*2,IF(AND('Time SA'!V$1>='Timing and Operations'!$E$48,'Time SA'!V$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!W$1<'Timing and Operations'!$E$48,'Time SA'!W$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!W$1)*2,IF(AND('Time SA'!W$1<'Timing and Operations'!$F$48,'Time SA'!W$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!W$2)*2,IF(AND('Time SA'!W$1>='Timing and Operations'!$E$48,'Time SA'!W$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!X$1<'Timing and Operations'!$E$48,'Time SA'!X$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!X$1)*2,IF(AND('Time SA'!X$1<'Timing and Operations'!$F$48,'Time SA'!X$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!X$2)*2,IF(AND('Time SA'!X$1>='Timing and Operations'!$E$48,'Time SA'!X$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!Y$1<'Timing and Operations'!$E$48,'Time SA'!Y$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!Y$1)*2,IF(AND('Time SA'!Y$1<'Timing and Operations'!$F$48,'Time SA'!Y$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!Y$2)*2,IF(AND('Time SA'!Y$1>='Timing and Operations'!$E$48,'Time SA'!Y$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!Z$1<'Timing and Operations'!$E$48,'Time SA'!Z$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!Z$1)*2,IF(AND('Time SA'!Z$1<'Timing and Operations'!$F$48,'Time SA'!Z$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!Z$2)*2,IF(AND('Time SA'!Z$1>='Timing and Operations'!$E$48,'Time SA'!Z$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AA$1<'Timing and Operations'!$E$48,'Time SA'!AA$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!AA$1)*2,IF(AND('Time SA'!AA$1<'Timing and Operations'!$F$48,'Time SA'!AA$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!AA$2)*2,IF(AND('Time SA'!AA$1>='Timing and Operations'!$E$48,'Time SA'!AA$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AB$1<'Timing and Operations'!$E$48,'Time SA'!AB$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!AB$1)*2,IF(AND('Time SA'!AB$1<'Timing and Operations'!$F$48,'Time SA'!AB$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!AB$2)*2,IF(AND('Time SA'!AB$1>='Timing and Operations'!$E$48,'Time SA'!AB$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AC$1<'Timing and Operations'!$E$48,'Time SA'!AC$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!AC$1)*2,IF(AND('Time SA'!AC$1<'Timing and Operations'!$F$48,'Time SA'!AC$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!AC$2)*2,IF(AND('Time SA'!AC$1>='Timing and Operations'!$E$48,'Time SA'!AC$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AD$1<'Timing and Operations'!$E$48,'Time SA'!AD$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!AD$1)*2,IF(AND('Time SA'!AD$1<'Timing and Operations'!$F$48,'Time SA'!AD$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!AD$2)*2,IF(AND('Time SA'!AD$1>='Timing and Operations'!$E$48,'Time SA'!AD$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AE$1<'Timing and Operations'!$E$48,'Time SA'!AE$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!AE$1)*2,IF(AND('Time SA'!AE$1<'Timing and Operations'!$F$48,'Time SA'!AE$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!AE$2)*2,IF(AND('Time SA'!AE$1>='Timing and Operations'!$E$48,'Time SA'!AE$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AF$1<'Timing and Operations'!$E$48,'Time SA'!AF$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!AF$1)*2,IF(AND('Time SA'!AF$1<'Timing and Operations'!$F$48,'Time SA'!AF$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!AF$2)*2,IF(AND('Time SA'!AF$1>='Timing and Operations'!$E$48,'Time SA'!AF$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AG$1<'Timing and Operations'!$E$48,'Time SA'!AG$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!AG$1)*2,IF(AND('Time SA'!AG$1<'Timing and Operations'!$F$48,'Time SA'!AG$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!AG$2)*2,IF(AND('Time SA'!AG$1>='Timing and Operations'!$E$48,'Time SA'!AG$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AH$1<'Timing and Operations'!$E$48,'Time SA'!AH$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!AH$1)*2,IF(AND('Time SA'!AH$1<'Timing and Operations'!$F$48,'Time SA'!AH$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!AH$2)*2,IF(AND('Time SA'!AH$1>='Timing and Operations'!$E$48,'Time SA'!AH$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AI$1<'Timing and Operations'!$E$48,'Time SA'!AI$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!AI$1)*2,IF(AND('Time SA'!AI$1<'Timing and Operations'!$F$48,'Time SA'!AI$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!AI$2)*2,IF(AND('Time SA'!AI$1>='Timing and Operations'!$E$48,'Time SA'!AI$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AJ$1<'Timing and Operations'!$E$48,'Time SA'!AJ$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!AJ$1)*2,IF(AND('Time SA'!AJ$1<'Timing and Operations'!$F$48,'Time SA'!AJ$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!AJ$2)*2,IF(AND('Time SA'!AJ$1>='Timing and Operations'!$E$48,'Time SA'!AJ$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AK$1<'Timing and Operations'!$E$48,'Time SA'!AK$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!AK$1)*2,IF(AND('Time SA'!AK$1<'Timing and Operations'!$F$48,'Time SA'!AK$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!AK$2)*2,IF(AND('Time SA'!AK$1>='Timing and Operations'!$E$48,'Time SA'!AK$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AL$1<'Timing and Operations'!$E$48,'Time SA'!AL$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!AL$1)*2,IF(AND('Time SA'!AL$1<'Timing and Operations'!$F$48,'Time SA'!AL$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!AL$2)*2,IF(AND('Time SA'!AL$1>='Timing and Operations'!$E$48,'Time SA'!AL$2<='Timing and Operations'!$F$48),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AM$1<'Timing and Operations'!$E$48,'Time SA'!AM$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!AM$1)*2,IF(AND('Time SA'!AM$1<'Timing and Operations'!$F$48,'Time SA'!AM$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!AM$2)*2,IF(AND('Time SA'!AM$1>='Timing and Operations'!$E$48,'Time SA'!AM$2<='Timing and Operations'!$F$48),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AN$1<'Timing and Operations'!$E$48,'Time SA'!AN$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!AN$1)*2,IF(AND('Time SA'!AN$1<'Timing and Operations'!$F$48,'Time SA'!AN$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!AN$2)*2,IF(AND('Time SA'!AN$1>='Timing and Operations'!$E$48,'Time SA'!AN$2<='Timing and Operations'!$F$48),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AO$1<'Timing and Operations'!$E$48,'Time SA'!AO$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!AO$1)*2,IF(AND('Time SA'!AO$1<'Timing and Operations'!$F$48,'Time SA'!AO$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!AO$2)*2,IF(AND('Time SA'!AO$1>='Timing and Operations'!$E$48,'Time SA'!AO$2<='Timing and Operations'!$F$48),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AP$1<'Timing and Operations'!$E$48,'Time SA'!AP$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!AP$1)*2,IF(AND('Time SA'!AP$1<'Timing and Operations'!$F$48,'Time SA'!AP$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!AP$2)*2,IF(AND('Time SA'!AP$1>='Timing and Operations'!$E$48,'Time SA'!AP$2<='Timing and Operations'!$F$48),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AQ$1<'Timing and Operations'!$E$48,'Time SA'!AQ$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!AQ$1)*2,IF(AND('Time SA'!AQ$1<'Timing and Operations'!$F$48,'Time SA'!AQ$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!AQ$2)*2,IF(AND('Time SA'!AQ$1>='Timing and Operations'!$E$48,'Time SA'!AQ$2<='Timing and Operations'!$F$48),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AR$1<'Timing and Operations'!$E$48,'Time SA'!AR$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!AR$1)*2,IF(AND('Time SA'!AR$1<'Timing and Operations'!$F$48,'Time SA'!AR$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!AR$2)*2,IF(AND('Time SA'!AR$1>='Timing and Operations'!$E$48,'Time SA'!AR$2<='Timing and Operations'!$F$48),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AS$1<'Timing and Operations'!$E$48,'Time SA'!AS$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!AS$1)*2,IF(AND('Time SA'!AS$1<'Timing and Operations'!$F$48,'Time SA'!AS$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!AS$2)*2,IF(AND('Time SA'!AS$1>='Timing and Operations'!$E$48,'Time SA'!AS$2<='Timing and Operations'!$F$48),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AT$1<'Timing and Operations'!$E$48,'Time SA'!AT$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!AT$1)*2,IF(AND('Time SA'!AT$1<'Timing and Operations'!$F$48,'Time SA'!AT$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!AT$2)*2,IF(AND('Time SA'!AT$1>='Timing and Operations'!$E$48,'Time SA'!AT$2<='Timing and Operations'!$F$48),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AU$1<'Timing and Operations'!$E$48,'Time SA'!AU$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!AU$1)*2,IF(AND('Time SA'!AU$1<'Timing and Operations'!$F$48,'Time SA'!AU$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!AU$2)*2,IF(AND('Time SA'!AU$1>='Timing and Operations'!$E$48,'Time SA'!AU$2<='Timing and Operations'!$F$48),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AV$1<'Timing and Operations'!$E$48,'Time SA'!AV$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!AV$1)*2,IF(AND('Time SA'!AV$1<'Timing and Operations'!$F$48,'Time SA'!AV$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!AV$2)*2,IF(AND('Time SA'!AV$1>='Timing and Operations'!$E$48,'Time SA'!AV$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AW$1<'Timing and Operations'!$E$48,'Time SA'!AW$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!AW$1)*2,IF(AND('Time SA'!AW$1<'Timing and Operations'!$F$48,'Time SA'!AW$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!AW$2)*2,IF(AND('Time SA'!AW$1>='Timing and Operations'!$E$48,'Time SA'!AW$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AX$1<'Timing and Operations'!$E$48,'Time SA'!AX$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!AX$1)*2,IF(AND('Time SA'!AX$1<'Timing and Operations'!$F$48,'Time SA'!AX$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!AX$2)*2,IF(AND('Time SA'!AX$1>='Timing and Operations'!$E$48,'Time SA'!AX$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AY$1<'Timing and Operations'!$E$48,'Time SA'!AY$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!AY$1)*2,IF(AND('Time SA'!AY$1<'Timing and Operations'!$F$48,'Time SA'!AY$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!AY$2)*2,IF(AND('Time SA'!AY$1>='Timing and Operations'!$E$48,'Time SA'!AY$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AZ$1<'Timing and Operations'!$E$48,'Time SA'!AZ$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!AZ$1)*2,IF(AND('Time SA'!AZ$1<'Timing and Operations'!$F$48,'Time SA'!AZ$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!AZ$2)*2,IF(AND('Time SA'!AZ$1>='Timing and Operations'!$E$48,'Time SA'!AZ$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BA$1<'Timing and Operations'!$E$48,'Time SA'!BA$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!BA$1)*2,IF(AND('Time SA'!BA$1<'Timing and Operations'!$F$48,'Time SA'!BA$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!BA$2)*2,IF(AND('Time SA'!BA$1>='Timing and Operations'!$E$48,'Time SA'!BA$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BB$1<'Timing and Operations'!$E$48,'Time SA'!BB$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!BB$1)*2,IF(AND('Time SA'!BB$1<'Timing and Operations'!$F$48,'Time SA'!BB$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!BB$2)*2,IF(AND('Time SA'!BB$1>='Timing and Operations'!$E$48,'Time SA'!BB$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BC$1<'Timing and Operations'!$E$48,'Time SA'!BC$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!BC$1)*2,IF(AND('Time SA'!BC$1<'Timing and Operations'!$F$48,'Time SA'!BC$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!BC$2)*2,IF(AND('Time SA'!BC$1>='Timing and Operations'!$E$48,'Time SA'!BC$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BD$1<'Timing and Operations'!$E$48,'Time SA'!BD$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!BD$1)*2,IF(AND('Time SA'!BD$1<'Timing and Operations'!$F$48,'Time SA'!BD$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!BD$2)*2,IF(AND('Time SA'!BD$1>='Timing and Operations'!$E$48,'Time SA'!BD$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BE$1<'Timing and Operations'!$E$48,'Time SA'!BE$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!BE$1)*2,IF(AND('Time SA'!BE$1<'Timing and Operations'!$F$48,'Time SA'!BE$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!BE$2)*2,IF(AND('Time SA'!BE$1>='Timing and Operations'!$E$48,'Time SA'!BE$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BF$1<'Timing and Operations'!$E$48,'Time SA'!BF$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!BF$1)*2,IF(AND('Time SA'!BF$1<'Timing and Operations'!$F$48,'Time SA'!BF$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!BF$2)*2,IF(AND('Time SA'!BF$1>='Timing and Operations'!$E$48,'Time SA'!BF$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BG$1<'Timing and Operations'!$E$48,'Time SA'!BG$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!BG$1)*2,IF(AND('Time SA'!BG$1<'Timing and Operations'!$F$48,'Time SA'!BG$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!BG$2)*2,IF(AND('Time SA'!BG$1>='Timing and Operations'!$E$48,'Time SA'!BG$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BH$1<'Timing and Operations'!$E$48,'Time SA'!BH$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!BH$1)*2,IF(AND('Time SA'!BH$1<'Timing and Operations'!$F$48,'Time SA'!BH$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!BH$2)*2,IF(AND('Time SA'!BH$1>='Timing and Operations'!$E$48,'Time SA'!BH$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BI$1<'Timing and Operations'!$E$48,'Time SA'!BI$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!BI$1)*2,IF(AND('Time SA'!BI$1<'Timing and Operations'!$F$48,'Time SA'!BI$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!BI$2)*2,IF(AND('Time SA'!BI$1>='Timing and Operations'!$E$48,'Time SA'!BI$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BJ$1<'Timing and Operations'!$E$48,'Time SA'!BJ$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!BJ$1)*2,IF(AND('Time SA'!BJ$1<'Timing and Operations'!$F$48,'Time SA'!BJ$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!BJ$2)*2,IF(AND('Time SA'!BJ$1>='Timing and Operations'!$E$48,'Time SA'!BJ$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BK$1<'Timing and Operations'!$E$48,'Time SA'!BK$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!BK$1)*2,IF(AND('Time SA'!BK$1<'Timing and Operations'!$F$48,'Time SA'!BK$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!BK$2)*2,IF(AND('Time SA'!BK$1>='Timing and Operations'!$E$48,'Time SA'!BK$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BL$1<'Timing and Operations'!$E$48,'Time SA'!BL$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!BL$1)*2,IF(AND('Time SA'!BL$1<'Timing and Operations'!$F$48,'Time SA'!BL$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!BL$2)*2,IF(AND('Time SA'!BL$1>='Timing and Operations'!$E$48,'Time SA'!BL$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BM$1<'Timing and Operations'!$E$48,'Time SA'!BM$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!BM$1)*2,IF(AND('Time SA'!BM$1<'Timing and Operations'!$F$48,'Time SA'!BM$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!BM$2)*2,IF(AND('Time SA'!BM$1>='Timing and Operations'!$E$48,'Time SA'!BM$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BN$1<'Timing and Operations'!$E$48,'Time SA'!BN$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!BN$1)*2,IF(AND('Time SA'!BN$1<'Timing and Operations'!$F$48,'Time SA'!BN$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!BN$2)*2,IF(AND('Time SA'!BN$1>='Timing and Operations'!$E$48,'Time SA'!BN$2<='Timing and Operations'!$F$48),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BO$1<'Timing and Operations'!$E$48,'Time SA'!BO$2>'Timing and Operations'!$E$48),1-YEARFRAC('Timing and Operations'!$E$48,'Time SA'!BO$1)*2,IF(AND('Time SA'!BO$1<'Timing and Operations'!$F$48,'Time SA'!BO$2>'Timing and Operations'!$F$48),1-YEARFRAC('Timing and Operations'!$F$48,'Time SA'!BO$2)*2,IF(AND('Time SA'!BO$1>='Timing and Operations'!$E$48,'Time SA'!BO$2<='Timing and Operations'!$F$48),1,0)))","v":0}]
[null,null,null,null,"Service availability - Phase 5",null,null,null,null,{"$f":"IF(AND('Time SA'!H$1<'Timing and Operations'!$E$49,'Time SA'!H$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!H$1)*2,IF(AND('Time SA'!H$1<'Timing and Operations'!$F$49,'Time SA'!H$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!H$2)*2,IF(AND('Time SA'!H$1>='Timing and Operations'!$E$49,'Time SA'!H$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!I$1<'Timing and Operations'!$E$49,'Time SA'!I$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!I$1)*2,IF(AND('Time SA'!I$1<'Timing and Operations'!$F$49,'Time SA'!I$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!I$2)*2,IF(AND('Time SA'!I$1>='Timing and Operations'!$E$49,'Time SA'!I$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!J$1<'Timing and Operations'!$E$49,'Time SA'!J$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!J$1)*2,IF(AND('Time SA'!J$1<'Timing and Operations'!$F$49,'Time SA'!J$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!J$2)*2,IF(AND('Time SA'!J$1>='Timing and Operations'!$E$49,'Time SA'!J$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!K$1<'Timing and Operations'!$E$49,'Time SA'!K$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!K$1)*2,IF(AND('Time SA'!K$1<'Timing and Operations'!$F$49,'Time SA'!K$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!K$2)*2,IF(AND('Time SA'!K$1>='Timing and Operations'!$E$49,'Time SA'!K$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!L$1<'Timing and Operations'!$E$49,'Time SA'!L$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!L$1)*2,IF(AND('Time SA'!L$1<'Timing and Operations'!$F$49,'Time SA'!L$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!L$2)*2,IF(AND('Time SA'!L$1>='Timing and Operations'!$E$49,'Time SA'!L$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!M$1<'Timing and Operations'!$E$49,'Time SA'!M$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!M$1)*2,IF(AND('Time SA'!M$1<'Timing and Operations'!$F$49,'Time SA'!M$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!M$2)*2,IF(AND('Time SA'!M$1>='Timing and Operations'!$E$49,'Time SA'!M$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!N$1<'Timing and Operations'!$E$49,'Time SA'!N$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!N$1)*2,IF(AND('Time SA'!N$1<'Timing and Operations'!$F$49,'Time SA'!N$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!N$2)*2,IF(AND('Time SA'!N$1>='Timing and Operations'!$E$49,'Time SA'!N$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!O$1<'Timing and Operations'!$E$49,'Time SA'!O$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!O$1)*2,IF(AND('Time SA'!O$1<'Timing and Operations'!$F$49,'Time SA'!O$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!O$2)*2,IF(AND('Time SA'!O$1>='Timing and Operations'!$E$49,'Time SA'!O$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!P$1<'Timing and Operations'!$E$49,'Time SA'!P$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!P$1)*2,IF(AND('Time SA'!P$1<'Timing and Operations'!$F$49,'Time SA'!P$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!P$2)*2,IF(AND('Time SA'!P$1>='Timing and Operations'!$E$49,'Time SA'!P$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!Q$1<'Timing and Operations'!$E$49,'Time SA'!Q$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!Q$1)*2,IF(AND('Time SA'!Q$1<'Timing and Operations'!$F$49,'Time SA'!Q$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!Q$2)*2,IF(AND('Time SA'!Q$1>='Timing and Operations'!$E$49,'Time SA'!Q$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!R$1<'Timing and Operations'!$E$49,'Time SA'!R$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!R$1)*2,IF(AND('Time SA'!R$1<'Timing and Operations'!$F$49,'Time SA'!R$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!R$2)*2,IF(AND('Time SA'!R$1>='Timing and Operations'!$E$49,'Time SA'!R$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!S$1<'Timing and Operations'!$E$49,'Time SA'!S$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!S$1)*2,IF(AND('Time SA'!S$1<'Timing and Operations'!$F$49,'Time SA'!S$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!S$2)*2,IF(AND('Time SA'!S$1>='Timing and Operations'!$E$49,'Time SA'!S$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!T$1<'Timing and Operations'!$E$49,'Time SA'!T$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!T$1)*2,IF(AND('Time SA'!T$1<'Timing and Operations'!$F$49,'Time SA'!T$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!T$2)*2,IF(AND('Time SA'!T$1>='Timing and Operations'!$E$49,'Time SA'!T$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!U$1<'Timing and Operations'!$E$49,'Time SA'!U$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!U$1)*2,IF(AND('Time SA'!U$1<'Timing and Operations'!$F$49,'Time SA'!U$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!U$2)*2,IF(AND('Time SA'!U$1>='Timing and Operations'!$E$49,'Time SA'!U$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!V$1<'Timing and Operations'!$E$49,'Time SA'!V$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!V$1)*2,IF(AND('Time SA'!V$1<'Timing and Operations'!$F$49,'Time SA'!V$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!V$2)*2,IF(AND('Time SA'!V$1>='Timing and Operations'!$E$49,'Time SA'!V$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!W$1<'Timing and Operations'!$E$49,'Time SA'!W$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!W$1)*2,IF(AND('Time SA'!W$1<'Timing and Operations'!$F$49,'Time SA'!W$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!W$2)*2,IF(AND('Time SA'!W$1>='Timing and Operations'!$E$49,'Time SA'!W$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!X$1<'Timing and Operations'!$E$49,'Time SA'!X$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!X$1)*2,IF(AND('Time SA'!X$1<'Timing and Operations'!$F$49,'Time SA'!X$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!X$2)*2,IF(AND('Time SA'!X$1>='Timing and Operations'!$E$49,'Time SA'!X$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!Y$1<'Timing and Operations'!$E$49,'Time SA'!Y$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!Y$1)*2,IF(AND('Time SA'!Y$1<'Timing and Operations'!$F$49,'Time SA'!Y$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!Y$2)*2,IF(AND('Time SA'!Y$1>='Timing and Operations'!$E$49,'Time SA'!Y$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!Z$1<'Timing and Operations'!$E$49,'Time SA'!Z$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!Z$1)*2,IF(AND('Time SA'!Z$1<'Timing and Operations'!$F$49,'Time SA'!Z$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!Z$2)*2,IF(AND('Time SA'!Z$1>='Timing and Operations'!$E$49,'Time SA'!Z$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AA$1<'Timing and Operations'!$E$49,'Time SA'!AA$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!AA$1)*2,IF(AND('Time SA'!AA$1<'Timing and Operations'!$F$49,'Time SA'!AA$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!AA$2)*2,IF(AND('Time SA'!AA$1>='Timing and Operations'!$E$49,'Time SA'!AA$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AB$1<'Timing and Operations'!$E$49,'Time SA'!AB$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!AB$1)*2,IF(AND('Time SA'!AB$1<'Timing and Operations'!$F$49,'Time SA'!AB$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!AB$2)*2,IF(AND('Time SA'!AB$1>='Timing and Operations'!$E$49,'Time SA'!AB$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AC$1<'Timing and Operations'!$E$49,'Time SA'!AC$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!AC$1)*2,IF(AND('Time SA'!AC$1<'Timing and Operations'!$F$49,'Time SA'!AC$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!AC$2)*2,IF(AND('Time SA'!AC$1>='Timing and Operations'!$E$49,'Time SA'!AC$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AD$1<'Timing and Operations'!$E$49,'Time SA'!AD$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!AD$1)*2,IF(AND('Time SA'!AD$1<'Timing and Operations'!$F$49,'Time SA'!AD$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!AD$2)*2,IF(AND('Time SA'!AD$1>='Timing and Operations'!$E$49,'Time SA'!AD$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AE$1<'Timing and Operations'!$E$49,'Time SA'!AE$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!AE$1)*2,IF(AND('Time SA'!AE$1<'Timing and Operations'!$F$49,'Time SA'!AE$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!AE$2)*2,IF(AND('Time SA'!AE$1>='Timing and Operations'!$E$49,'Time SA'!AE$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AF$1<'Timing and Operations'!$E$49,'Time SA'!AF$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!AF$1)*2,IF(AND('Time SA'!AF$1<'Timing and Operations'!$F$49,'Time SA'!AF$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!AF$2)*2,IF(AND('Time SA'!AF$1>='Timing and Operations'!$E$49,'Time SA'!AF$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AG$1<'Timing and Operations'!$E$49,'Time SA'!AG$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!AG$1)*2,IF(AND('Time SA'!AG$1<'Timing and Operations'!$F$49,'Time SA'!AG$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!AG$2)*2,IF(AND('Time SA'!AG$1>='Timing and Operations'!$E$49,'Time SA'!AG$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AH$1<'Timing and Operations'!$E$49,'Time SA'!AH$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!AH$1)*2,IF(AND('Time SA'!AH$1<'Timing and Operations'!$F$49,'Time SA'!AH$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!AH$2)*2,IF(AND('Time SA'!AH$1>='Timing and Operations'!$E$49,'Time SA'!AH$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AI$1<'Timing and Operations'!$E$49,'Time SA'!AI$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!AI$1)*2,IF(AND('Time SA'!AI$1<'Timing and Operations'!$F$49,'Time SA'!AI$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!AI$2)*2,IF(AND('Time SA'!AI$1>='Timing and Operations'!$E$49,'Time SA'!AI$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AJ$1<'Timing and Operations'!$E$49,'Time SA'!AJ$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!AJ$1)*2,IF(AND('Time SA'!AJ$1<'Timing and Operations'!$F$49,'Time SA'!AJ$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!AJ$2)*2,IF(AND('Time SA'!AJ$1>='Timing and Operations'!$E$49,'Time SA'!AJ$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AK$1<'Timing and Operations'!$E$49,'Time SA'!AK$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!AK$1)*2,IF(AND('Time SA'!AK$1<'Timing and Operations'!$F$49,'Time SA'!AK$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!AK$2)*2,IF(AND('Time SA'!AK$1>='Timing and Operations'!$E$49,'Time SA'!AK$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AL$1<'Timing and Operations'!$E$49,'Time SA'!AL$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!AL$1)*2,IF(AND('Time SA'!AL$1<'Timing and Operations'!$F$49,'Time SA'!AL$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!AL$2)*2,IF(AND('Time SA'!AL$1>='Timing and Operations'!$E$49,'Time SA'!AL$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AM$1<'Timing and Operations'!$E$49,'Time SA'!AM$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!AM$1)*2,IF(AND('Time SA'!AM$1<'Timing and Operations'!$F$49,'Time SA'!AM$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!AM$2)*2,IF(AND('Time SA'!AM$1>='Timing and Operations'!$E$49,'Time SA'!AM$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AN$1<'Timing and Operations'!$E$49,'Time SA'!AN$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!AN$1)*2,IF(AND('Time SA'!AN$1<'Timing and Operations'!$F$49,'Time SA'!AN$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!AN$2)*2,IF(AND('Time SA'!AN$1>='Timing and Operations'!$E$49,'Time SA'!AN$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AO$1<'Timing and Operations'!$E$49,'Time SA'!AO$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!AO$1)*2,IF(AND('Time SA'!AO$1<'Timing and Operations'!$F$49,'Time SA'!AO$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!AO$2)*2,IF(AND('Time SA'!AO$1>='Timing and Operations'!$E$49,'Time SA'!AO$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AP$1<'Timing and Operations'!$E$49,'Time SA'!AP$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!AP$1)*2,IF(AND('Time SA'!AP$1<'Timing and Operations'!$F$49,'Time SA'!AP$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!AP$2)*2,IF(AND('Time SA'!AP$1>='Timing and Operations'!$E$49,'Time SA'!AP$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AQ$1<'Timing and Operations'!$E$49,'Time SA'!AQ$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!AQ$1)*2,IF(AND('Time SA'!AQ$1<'Timing and Operations'!$F$49,'Time SA'!AQ$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!AQ$2)*2,IF(AND('Time SA'!AQ$1>='Timing and Operations'!$E$49,'Time SA'!AQ$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AR$1<'Timing and Operations'!$E$49,'Time SA'!AR$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!AR$1)*2,IF(AND('Time SA'!AR$1<'Timing and Operations'!$F$49,'Time SA'!AR$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!AR$2)*2,IF(AND('Time SA'!AR$1>='Timing and Operations'!$E$49,'Time SA'!AR$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AS$1<'Timing and Operations'!$E$49,'Time SA'!AS$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!AS$1)*2,IF(AND('Time SA'!AS$1<'Timing and Operations'!$F$49,'Time SA'!AS$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!AS$2)*2,IF(AND('Time SA'!AS$1>='Timing and Operations'!$E$49,'Time SA'!AS$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AT$1<'Timing and Operations'!$E$49,'Time SA'!AT$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!AT$1)*2,IF(AND('Time SA'!AT$1<'Timing and Operations'!$F$49,'Time SA'!AT$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!AT$2)*2,IF(AND('Time SA'!AT$1>='Timing and Operations'!$E$49,'Time SA'!AT$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AU$1<'Timing and Operations'!$E$49,'Time SA'!AU$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!AU$1)*2,IF(AND('Time SA'!AU$1<'Timing and Operations'!$F$49,'Time SA'!AU$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!AU$2)*2,IF(AND('Time SA'!AU$1>='Timing and Operations'!$E$49,'Time SA'!AU$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AV$1<'Timing and Operations'!$E$49,'Time SA'!AV$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!AV$1)*2,IF(AND('Time SA'!AV$1<'Timing and Operations'!$F$49,'Time SA'!AV$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!AV$2)*2,IF(AND('Time SA'!AV$1>='Timing and Operations'!$E$49,'Time SA'!AV$2<='Timing and Operations'!$F$49),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AW$1<'Timing and Operations'!$E$49,'Time SA'!AW$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!AW$1)*2,IF(AND('Time SA'!AW$1<'Timing and Operations'!$F$49,'Time SA'!AW$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!AW$2)*2,IF(AND('Time SA'!AW$1>='Timing and Operations'!$E$49,'Time SA'!AW$2<='Timing and Operations'!$F$49),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AX$1<'Timing and Operations'!$E$49,'Time SA'!AX$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!AX$1)*2,IF(AND('Time SA'!AX$1<'Timing and Operations'!$F$49,'Time SA'!AX$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!AX$2)*2,IF(AND('Time SA'!AX$1>='Timing and Operations'!$E$49,'Time SA'!AX$2<='Timing and Operations'!$F$49),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AY$1<'Timing and Operations'!$E$49,'Time SA'!AY$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!AY$1)*2,IF(AND('Time SA'!AY$1<'Timing and Operations'!$F$49,'Time SA'!AY$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!AY$2)*2,IF(AND('Time SA'!AY$1>='Timing and Operations'!$E$49,'Time SA'!AY$2<='Timing and Operations'!$F$49),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AZ$1<'Timing and Operations'!$E$49,'Time SA'!AZ$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!AZ$1)*2,IF(AND('Time SA'!AZ$1<'Timing and Operations'!$F$49,'Time SA'!AZ$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!AZ$2)*2,IF(AND('Time SA'!AZ$1>='Timing and Operations'!$E$49,'Time SA'!AZ$2<='Timing and Operations'!$F$49),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BA$1<'Timing and Operations'!$E$49,'Time SA'!BA$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!BA$1)*2,IF(AND('Time SA'!BA$1<'Timing and Operations'!$F$49,'Time SA'!BA$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!BA$2)*2,IF(AND('Time SA'!BA$1>='Timing and Operations'!$E$49,'Time SA'!BA$2<='Timing and Operations'!$F$49),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BB$1<'Timing and Operations'!$E$49,'Time SA'!BB$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!BB$1)*2,IF(AND('Time SA'!BB$1<'Timing and Operations'!$F$49,'Time SA'!BB$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!BB$2)*2,IF(AND('Time SA'!BB$1>='Timing and Operations'!$E$49,'Time SA'!BB$2<='Timing and Operations'!$F$49),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BC$1<'Timing and Operations'!$E$49,'Time SA'!BC$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!BC$1)*2,IF(AND('Time SA'!BC$1<'Timing and Operations'!$F$49,'Time SA'!BC$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!BC$2)*2,IF(AND('Time SA'!BC$1>='Timing and Operations'!$E$49,'Time SA'!BC$2<='Timing and Operations'!$F$49),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BD$1<'Timing and Operations'!$E$49,'Time SA'!BD$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!BD$1)*2,IF(AND('Time SA'!BD$1<'Timing and Operations'!$F$49,'Time SA'!BD$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!BD$2)*2,IF(AND('Time SA'!BD$1>='Timing and Operations'!$E$49,'Time SA'!BD$2<='Timing and Operations'!$F$49),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BE$1<'Timing and Operations'!$E$49,'Time SA'!BE$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!BE$1)*2,IF(AND('Time SA'!BE$1<'Timing and Operations'!$F$49,'Time SA'!BE$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!BE$2)*2,IF(AND('Time SA'!BE$1>='Timing and Operations'!$E$49,'Time SA'!BE$2<='Timing and Operations'!$F$49),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BF$1<'Timing and Operations'!$E$49,'Time SA'!BF$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!BF$1)*2,IF(AND('Time SA'!BF$1<'Timing and Operations'!$F$49,'Time SA'!BF$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!BF$2)*2,IF(AND('Time SA'!BF$1>='Timing and Operations'!$E$49,'Time SA'!BF$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BG$1<'Timing and Operations'!$E$49,'Time SA'!BG$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!BG$1)*2,IF(AND('Time SA'!BG$1<'Timing and Operations'!$F$49,'Time SA'!BG$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!BG$2)*2,IF(AND('Time SA'!BG$1>='Timing and Operations'!$E$49,'Time SA'!BG$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BH$1<'Timing and Operations'!$E$49,'Time SA'!BH$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!BH$1)*2,IF(AND('Time SA'!BH$1<'Timing and Operations'!$F$49,'Time SA'!BH$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!BH$2)*2,IF(AND('Time SA'!BH$1>='Timing and Operations'!$E$49,'Time SA'!BH$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BI$1<'Timing and Operations'!$E$49,'Time SA'!BI$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!BI$1)*2,IF(AND('Time SA'!BI$1<'Timing and Operations'!$F$49,'Time SA'!BI$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!BI$2)*2,IF(AND('Time SA'!BI$1>='Timing and Operations'!$E$49,'Time SA'!BI$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BJ$1<'Timing and Operations'!$E$49,'Time SA'!BJ$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!BJ$1)*2,IF(AND('Time SA'!BJ$1<'Timing and Operations'!$F$49,'Time SA'!BJ$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!BJ$2)*2,IF(AND('Time SA'!BJ$1>='Timing and Operations'!$E$49,'Time SA'!BJ$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BK$1<'Timing and Operations'!$E$49,'Time SA'!BK$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!BK$1)*2,IF(AND('Time SA'!BK$1<'Timing and Operations'!$F$49,'Time SA'!BK$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!BK$2)*2,IF(AND('Time SA'!BK$1>='Timing and Operations'!$E$49,'Time SA'!BK$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BL$1<'Timing and Operations'!$E$49,'Time SA'!BL$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!BL$1)*2,IF(AND('Time SA'!BL$1<'Timing and Operations'!$F$49,'Time SA'!BL$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!BL$2)*2,IF(AND('Time SA'!BL$1>='Timing and Operations'!$E$49,'Time SA'!BL$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BM$1<'Timing and Operations'!$E$49,'Time SA'!BM$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!BM$1)*2,IF(AND('Time SA'!BM$1<'Timing and Operations'!$F$49,'Time SA'!BM$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!BM$2)*2,IF(AND('Time SA'!BM$1>='Timing and Operations'!$E$49,'Time SA'!BM$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BN$1<'Timing and Operations'!$E$49,'Time SA'!BN$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!BN$1)*2,IF(AND('Time SA'!BN$1<'Timing and Operations'!$F$49,'Time SA'!BN$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!BN$2)*2,IF(AND('Time SA'!BN$1>='Timing and Operations'!$E$49,'Time SA'!BN$2<='Timing and Operations'!$F$49),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BO$1<'Timing and Operations'!$E$49,'Time SA'!BO$2>'Timing and Operations'!$E$49),1-YEARFRAC('Timing and Operations'!$E$49,'Time SA'!BO$1)*2,IF(AND('Time SA'!BO$1<'Timing and Operations'!$F$49,'Time SA'!BO$2>'Timing and Operations'!$F$49),1-YEARFRAC('Timing and Operations'!$F$49,'Time SA'!BO$2)*2,IF(AND('Time SA'!BO$1>='Timing and Operations'!$E$49,'Time SA'!BO$2<='Timing and Operations'!$F$49),1,0)))","v":0}]
[]
[null,null,null,null,"Maintenance & Services switches"]
[null,null,null,null,"Maintenance & services - Phase I",null,{"$f":"'Timing and Operations'!E52","v":"2017-06-01"},{"$f":"'Timing and Operations'!F52","v":"2020-05-31"},null,{"$f":"AND(J$2>=$G83,J$2<=$H83)","v":true},true,true,true,true,true,false,false,false,false,{"$f":"AND(T$2>=$G83,T$2<=$H83)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(AD$2>=$G83,AD$2<=$H83)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(AN$2>=$G83,AN$2<=$H83)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(AX$2>=$G83,AX$2<=$H83)","v":false},false,false,false,false,false,false,false,false,false,{"$f":"AND(BH$2>=$G83,BH$2<=$H83)","v":false},false,false,false,false,false,false,false,false,false]
[null,null,null,null,"Maintenance & services - Phase II",null,{"$f":"'Timing and Operations'!E53","v":"2020-06-01"},{"$f":"'Timing and Operations'!F53","v":"2027-05-31"},null,false,false,false,false,false,false,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,false,false,false,false,false]
[null,null,null,null,"Maintenance & services - Phase III",null,{"$f":"'Timing and Operations'!E54","v":"2027-06-01"},{"$f":"'Timing and Operations'!F54","v":"2037-05-31"},null,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,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,null,"Rent Trigger years 1-5",null,null,null,null,{"$f":"IF(AND('Time SA'!H$1<'Timing and Operations'!$G$339,'Time SA'!H$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!H$1<'Timing and Operations'!$H$339,'Time SA'!H$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!H$2)*2,IF(AND('Time SA'!H$1>='Timing and Operations'!$G$339,'Time SA'!H$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!I$1<'Timing and Operations'!$G$339,'Time SA'!I$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!I$1<'Timing and Operations'!$H$339,'Time SA'!I$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!I$2)*2,IF(AND('Time SA'!I$1>='Timing and Operations'!$G$339,'Time SA'!I$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!J$1<'Timing and Operations'!$G$339,'Time SA'!J$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!J$1<'Timing and Operations'!$H$339,'Time SA'!J$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!J$2)*2,IF(AND('Time SA'!J$1>='Timing and Operations'!$G$339,'Time SA'!J$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!K$1<'Timing and Operations'!$G$339,'Time SA'!K$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!K$1<'Timing and Operations'!$H$339,'Time SA'!K$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!K$2)*2,IF(AND('Time SA'!K$1>='Timing and Operations'!$G$339,'Time SA'!K$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!L$1<'Timing and Operations'!$G$339,'Time SA'!L$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!L$1<'Timing and Operations'!$H$339,'Time SA'!L$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!L$2)*2,IF(AND('Time SA'!L$1>='Timing and Operations'!$G$339,'Time SA'!L$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!M$1<'Timing and Operations'!$G$339,'Time SA'!M$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!M$1<'Timing and Operations'!$H$339,'Time SA'!M$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!M$2)*2,IF(AND('Time SA'!M$1>='Timing and Operations'!$G$339,'Time SA'!M$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!N$1<'Timing and Operations'!$G$339,'Time SA'!N$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!N$1<'Timing and Operations'!$H$339,'Time SA'!N$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!N$2)*2,IF(AND('Time SA'!N$1>='Timing and Operations'!$G$339,'Time SA'!N$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!O$1<'Timing and Operations'!$G$339,'Time SA'!O$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!O$1<'Timing and Operations'!$H$339,'Time SA'!O$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!O$2)*2,IF(AND('Time SA'!O$1>='Timing and Operations'!$G$339,'Time SA'!O$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!P$1<'Timing and Operations'!$G$339,'Time SA'!P$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!P$1<'Timing and Operations'!$H$339,'Time SA'!P$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!P$2)*2,IF(AND('Time SA'!P$1>='Timing and Operations'!$G$339,'Time SA'!P$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!Q$1<'Timing and Operations'!$G$339,'Time SA'!Q$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!Q$1<'Timing and Operations'!$H$339,'Time SA'!Q$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!Q$2)*2,IF(AND('Time SA'!Q$1>='Timing and Operations'!$G$339,'Time SA'!Q$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!R$1<'Timing and Operations'!$G$339,'Time SA'!R$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!R$1<'Timing and Operations'!$H$339,'Time SA'!R$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!R$2)*2,IF(AND('Time SA'!R$1>='Timing and Operations'!$G$339,'Time SA'!R$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!S$1<'Timing and Operations'!$G$339,'Time SA'!S$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!S$1<'Timing and Operations'!$H$339,'Time SA'!S$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!S$2)*2,IF(AND('Time SA'!S$1>='Timing and Operations'!$G$339,'Time SA'!S$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!T$1<'Timing and Operations'!$G$339,'Time SA'!T$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!T$1<'Timing and Operations'!$H$339,'Time SA'!T$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!T$2)*2,IF(AND('Time SA'!T$1>='Timing and Operations'!$G$339,'Time SA'!T$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!U$1<'Timing and Operations'!$G$339,'Time SA'!U$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!U$1<'Timing and Operations'!$H$339,'Time SA'!U$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!U$2)*2,IF(AND('Time SA'!U$1>='Timing and Operations'!$G$339,'Time SA'!U$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!V$1<'Timing and Operations'!$G$339,'Time SA'!V$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!V$1<'Timing and Operations'!$H$339,'Time SA'!V$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!V$2)*2,IF(AND('Time SA'!V$1>='Timing and Operations'!$G$339,'Time SA'!V$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!W$1<'Timing and Operations'!$G$339,'Time SA'!W$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!W$1<'Timing and Operations'!$H$339,'Time SA'!W$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!W$2)*2,IF(AND('Time SA'!W$1>='Timing and Operations'!$G$339,'Time SA'!W$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!X$1<'Timing and Operations'!$G$339,'Time SA'!X$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!X$1<'Timing and Operations'!$H$339,'Time SA'!X$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!X$2)*2,IF(AND('Time SA'!X$1>='Timing and Operations'!$G$339,'Time SA'!X$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!Y$1<'Timing and Operations'!$G$339,'Time SA'!Y$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!Y$1<'Timing and Operations'!$H$339,'Time SA'!Y$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!Y$2)*2,IF(AND('Time SA'!Y$1>='Timing and Operations'!$G$339,'Time SA'!Y$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!Z$1<'Timing and Operations'!$G$339,'Time SA'!Z$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!Z$1<'Timing and Operations'!$H$339,'Time SA'!Z$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!Z$2)*2,IF(AND('Time SA'!Z$1>='Timing and Operations'!$G$339,'Time SA'!Z$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!AA$1<'Timing and Operations'!$G$339,'Time SA'!AA$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!AA$1<'Timing and Operations'!$H$339,'Time SA'!AA$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!AA$2)*2,IF(AND('Time SA'!AA$1>='Timing and Operations'!$G$339,'Time SA'!AA$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!AB$1<'Timing and Operations'!$G$339,'Time SA'!AB$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!AB$1<'Timing and Operations'!$H$339,'Time SA'!AB$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!AB$2)*2,IF(AND('Time SA'!AB$1>='Timing and Operations'!$G$339,'Time SA'!AB$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!AC$1<'Timing and Operations'!$G$339,'Time SA'!AC$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!AC$1<'Timing and Operations'!$H$339,'Time SA'!AC$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!AC$2)*2,IF(AND('Time SA'!AC$1>='Timing and Operations'!$G$339,'Time SA'!AC$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!AD$1<'Timing and Operations'!$G$339,'Time SA'!AD$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!AD$1<'Timing and Operations'!$H$339,'Time SA'!AD$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!AD$2)*2,IF(AND('Time SA'!AD$1>='Timing and Operations'!$G$339,'Time SA'!AD$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!AE$1<'Timing and Operations'!$G$339,'Time SA'!AE$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!AE$1<'Timing and Operations'!$H$339,'Time SA'!AE$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!AE$2)*2,IF(AND('Time SA'!AE$1>='Timing and Operations'!$G$339,'Time SA'!AE$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!AF$1<'Timing and Operations'!$G$339,'Time SA'!AF$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!AF$1<'Timing and Operations'!$H$339,'Time SA'!AF$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!AF$2)*2,IF(AND('Time SA'!AF$1>='Timing and Operations'!$G$339,'Time SA'!AF$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!AG$1<'Timing and Operations'!$G$339,'Time SA'!AG$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!AG$1<'Timing and Operations'!$H$339,'Time SA'!AG$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!AG$2)*2,IF(AND('Time SA'!AG$1>='Timing and Operations'!$G$339,'Time SA'!AG$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!AH$1<'Timing and Operations'!$G$339,'Time SA'!AH$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!AH$1<'Timing and Operations'!$H$339,'Time SA'!AH$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!AH$2)*2,IF(AND('Time SA'!AH$1>='Timing and Operations'!$G$339,'Time SA'!AH$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!AI$1<'Timing and Operations'!$G$339,'Time SA'!AI$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!AI$1<'Timing and Operations'!$H$339,'Time SA'!AI$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!AI$2)*2,IF(AND('Time SA'!AI$1>='Timing and Operations'!$G$339,'Time SA'!AI$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!AJ$1<'Timing and Operations'!$G$339,'Time SA'!AJ$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!AJ$1<'Timing and Operations'!$H$339,'Time SA'!AJ$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!AJ$2)*2,IF(AND('Time SA'!AJ$1>='Timing and Operations'!$G$339,'Time SA'!AJ$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!AK$1<'Timing and Operations'!$G$339,'Time SA'!AK$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!AK$1<'Timing and Operations'!$H$339,'Time SA'!AK$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!AK$2)*2,IF(AND('Time SA'!AK$1>='Timing and Operations'!$G$339,'Time SA'!AK$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!AL$1<'Timing and Operations'!$G$339,'Time SA'!AL$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!AL$1<'Timing and Operations'!$H$339,'Time SA'!AL$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!AL$2)*2,IF(AND('Time SA'!AL$1>='Timing and Operations'!$G$339,'Time SA'!AL$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!AM$1<'Timing and Operations'!$G$339,'Time SA'!AM$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!AM$1<'Timing and Operations'!$H$339,'Time SA'!AM$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!AM$2)*2,IF(AND('Time SA'!AM$1>='Timing and Operations'!$G$339,'Time SA'!AM$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!AN$1<'Timing and Operations'!$G$339,'Time SA'!AN$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!AN$1<'Timing and Operations'!$H$339,'Time SA'!AN$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!AN$2)*2,IF(AND('Time SA'!AN$1>='Timing and Operations'!$G$339,'Time SA'!AN$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!AO$1<'Timing and Operations'!$G$339,'Time SA'!AO$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!AO$1<'Timing and Operations'!$H$339,'Time SA'!AO$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!AO$2)*2,IF(AND('Time SA'!AO$1>='Timing and Operations'!$G$339,'Time SA'!AO$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!AP$1<'Timing and Operations'!$G$339,'Time SA'!AP$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!AP$1<'Timing and Operations'!$H$339,'Time SA'!AP$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!AP$2)*2,IF(AND('Time SA'!AP$1>='Timing and Operations'!$G$339,'Time SA'!AP$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!AQ$1<'Timing and Operations'!$G$339,'Time SA'!AQ$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!AQ$1<'Timing and Operations'!$H$339,'Time SA'!AQ$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!AQ$2)*2,IF(AND('Time SA'!AQ$1>='Timing and Operations'!$G$339,'Time SA'!AQ$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!AR$1<'Timing and Operations'!$G$339,'Time SA'!AR$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!AR$1<'Timing and Operations'!$H$339,'Time SA'!AR$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!AR$2)*2,IF(AND('Time SA'!AR$1>='Timing and Operations'!$G$339,'Time SA'!AR$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!AS$1<'Timing and Operations'!$G$339,'Time SA'!AS$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!AS$1<'Timing and Operations'!$H$339,'Time SA'!AS$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!AS$2)*2,IF(AND('Time SA'!AS$1>='Timing and Operations'!$G$339,'Time SA'!AS$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!AT$1<'Timing and Operations'!$G$339,'Time SA'!AT$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!AT$1<'Timing and Operations'!$H$339,'Time SA'!AT$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!AT$2)*2,IF(AND('Time SA'!AT$1>='Timing and Operations'!$G$339,'Time SA'!AT$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!AU$1<'Timing and Operations'!$G$339,'Time SA'!AU$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!AU$1<'Timing and Operations'!$H$339,'Time SA'!AU$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!AU$2)*2,IF(AND('Time SA'!AU$1>='Timing and Operations'!$G$339,'Time SA'!AU$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!AV$1<'Timing and Operations'!$G$339,'Time SA'!AV$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!AV$1<'Timing and Operations'!$H$339,'Time SA'!AV$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!AV$2)*2,IF(AND('Time SA'!AV$1>='Timing and Operations'!$G$339,'Time SA'!AV$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!AW$1<'Timing and Operations'!$G$339,'Time SA'!AW$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!AW$1<'Timing and Operations'!$H$339,'Time SA'!AW$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!AW$2)*2,IF(AND('Time SA'!AW$1>='Timing and Operations'!$G$339,'Time SA'!AW$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!AX$1<'Timing and Operations'!$G$339,'Time SA'!AX$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!AX$1<'Timing and Operations'!$H$339,'Time SA'!AX$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!AX$2)*2,IF(AND('Time SA'!AX$1>='Timing and Operations'!$G$339,'Time SA'!AX$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!AY$1<'Timing and Operations'!$G$339,'Time SA'!AY$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!AY$1<'Timing and Operations'!$H$339,'Time SA'!AY$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!AY$2)*2,IF(AND('Time SA'!AY$1>='Timing and Operations'!$G$339,'Time SA'!AY$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!AZ$1<'Timing and Operations'!$G$339,'Time SA'!AZ$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!AZ$1<'Timing and Operations'!$H$339,'Time SA'!AZ$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!AZ$2)*2,IF(AND('Time SA'!AZ$1>='Timing and Operations'!$G$339,'Time SA'!AZ$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!BA$1<'Timing and Operations'!$G$339,'Time SA'!BA$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!BA$1<'Timing and Operations'!$H$339,'Time SA'!BA$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!BA$2)*2,IF(AND('Time SA'!BA$1>='Timing and Operations'!$G$339,'Time SA'!BA$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!BB$1<'Timing and Operations'!$G$339,'Time SA'!BB$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!BB$1<'Timing and Operations'!$H$339,'Time SA'!BB$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!BB$2)*2,IF(AND('Time SA'!BB$1>='Timing and Operations'!$G$339,'Time SA'!BB$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!BC$1<'Timing and Operations'!$G$339,'Time SA'!BC$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!BC$1<'Timing and Operations'!$H$339,'Time SA'!BC$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!BC$2)*2,IF(AND('Time SA'!BC$1>='Timing and Operations'!$G$339,'Time SA'!BC$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!BD$1<'Timing and Operations'!$G$339,'Time SA'!BD$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!BD$1<'Timing and Operations'!$H$339,'Time SA'!BD$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!BD$2)*2,IF(AND('Time SA'!BD$1>='Timing and Operations'!$G$339,'Time SA'!BD$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!BE$1<'Timing and Operations'!$G$339,'Time SA'!BE$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!BE$1<'Timing and Operations'!$H$339,'Time SA'!BE$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!BE$2)*2,IF(AND('Time SA'!BE$1>='Timing and Operations'!$G$339,'Time SA'!BE$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!BF$1<'Timing and Operations'!$G$339,'Time SA'!BF$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!BF$1<'Timing and Operations'!$H$339,'Time SA'!BF$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!BF$2)*2,IF(AND('Time SA'!BF$1>='Timing and Operations'!$G$339,'Time SA'!BF$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!BG$1<'Timing and Operations'!$G$339,'Time SA'!BG$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!BG$1<'Timing and Operations'!$H$339,'Time SA'!BG$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!BG$2)*2,IF(AND('Time SA'!BG$1>='Timing and Operations'!$G$339,'Time SA'!BG$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!BH$1<'Timing and Operations'!$G$339,'Time SA'!BH$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!BH$1<'Timing and Operations'!$H$339,'Time SA'!BH$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!BH$2)*2,IF(AND('Time SA'!BH$1>='Timing and Operations'!$G$339,'Time SA'!BH$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!BI$1<'Timing and Operations'!$G$339,'Time SA'!BI$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!BI$1<'Timing and Operations'!$H$339,'Time SA'!BI$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!BI$2)*2,IF(AND('Time SA'!BI$1>='Timing and Operations'!$G$339,'Time SA'!BI$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!BJ$1<'Timing and Operations'!$G$339,'Time SA'!BJ$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!BJ$1<'Timing and Operations'!$H$339,'Time SA'!BJ$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!BJ$2)*2,IF(AND('Time SA'!BJ$1>='Timing and Operations'!$G$339,'Time SA'!BJ$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!BK$1<'Timing and Operations'!$G$339,'Time SA'!BK$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!BK$1<'Timing and Operations'!$H$339,'Time SA'!BK$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!BK$2)*2,IF(AND('Time SA'!BK$1>='Timing and Operations'!$G$339,'Time SA'!BK$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!BL$1<'Timing and Operations'!$G$339,'Time SA'!BL$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!BL$1<'Timing and Operations'!$H$339,'Time SA'!BL$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!BL$2)*2,IF(AND('Time SA'!BL$1>='Timing and Operations'!$G$339,'Time SA'!BL$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!BM$1<'Timing and Operations'!$G$339,'Time SA'!BM$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!BM$1<'Timing and Operations'!$H$339,'Time SA'!BM$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!BM$2)*2,IF(AND('Time SA'!BM$1>='Timing and Operations'!$G$339,'Time SA'!BM$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!BN$1<'Timing and Operations'!$G$339,'Time SA'!BN$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!BN$1<'Timing and Operations'!$H$339,'Time SA'!BN$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!BN$2)*2,IF(AND('Time SA'!BN$1>='Timing and Operations'!$G$339,'Time SA'!BN$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0},{"$f":"IF(AND('Time SA'!BO$1<'Timing and Operations'!$G$339,'Time SA'!BO$2>'Timing and Operations'!$G$339),1,IF(AND('Time SA'!BO$1<'Timing and Operations'!$H$339,'Time SA'!BO$2>'Timing and Operations'!$H$339),1-YEARFRAC('Timing and Operations'!$H$339,'Time SA'!BO$2)*2,IF(AND('Time SA'!BO$1>='Timing and Operations'!$G$339,'Time SA'!BO$2<='Timing and Operations'!$H$339),1,0)))*'Timing and Operations'!$I$339","v":0}]
[null,null,null,null,"Rent Trigger years 6-10",null,null,null,null,{"$f":"IF(AND('Time SA'!H$1<'Timing and Operations'!$G$340,'Time SA'!H$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!H$1)*2,IF(AND('Time SA'!H$1<'Timing and Operations'!$H$340,'Time SA'!H$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!H$2)*2,IF(AND('Time SA'!H$1>='Timing and Operations'!$G$340,'Time SA'!H$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!I$1<'Timing and Operations'!$G$340,'Time SA'!I$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!I$1)*2,IF(AND('Time SA'!I$1<'Timing and Operations'!$H$340,'Time SA'!I$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!I$2)*2,IF(AND('Time SA'!I$1>='Timing and Operations'!$G$340,'Time SA'!I$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!J$1<'Timing and Operations'!$G$340,'Time SA'!J$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!J$1)*2,IF(AND('Time SA'!J$1<'Timing and Operations'!$H$340,'Time SA'!J$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!J$2)*2,IF(AND('Time SA'!J$1>='Timing and Operations'!$G$340,'Time SA'!J$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!K$1<'Timing and Operations'!$G$340,'Time SA'!K$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!K$1)*2,IF(AND('Time SA'!K$1<'Timing and Operations'!$H$340,'Time SA'!K$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!K$2)*2,IF(AND('Time SA'!K$1>='Timing and Operations'!$G$340,'Time SA'!K$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!L$1<'Timing and Operations'!$G$340,'Time SA'!L$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!L$1)*2,IF(AND('Time SA'!L$1<'Timing and Operations'!$H$340,'Time SA'!L$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!L$2)*2,IF(AND('Time SA'!L$1>='Timing and Operations'!$G$340,'Time SA'!L$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!M$1<'Timing and Operations'!$G$340,'Time SA'!M$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!M$1)*2,IF(AND('Time SA'!M$1<'Timing and Operations'!$H$340,'Time SA'!M$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!M$2)*2,IF(AND('Time SA'!M$1>='Timing and Operations'!$G$340,'Time SA'!M$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!N$1<'Timing and Operations'!$G$340,'Time SA'!N$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!N$1)*2,IF(AND('Time SA'!N$1<'Timing and Operations'!$H$340,'Time SA'!N$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!N$2)*2,IF(AND('Time SA'!N$1>='Timing and Operations'!$G$340,'Time SA'!N$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!O$1<'Timing and Operations'!$G$340,'Time SA'!O$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!O$1)*2,IF(AND('Time SA'!O$1<'Timing and Operations'!$H$340,'Time SA'!O$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!O$2)*2,IF(AND('Time SA'!O$1>='Timing and Operations'!$G$340,'Time SA'!O$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!P$1<'Timing and Operations'!$G$340,'Time SA'!P$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!P$1)*2,IF(AND('Time SA'!P$1<'Timing and Operations'!$H$340,'Time SA'!P$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!P$2)*2,IF(AND('Time SA'!P$1>='Timing and Operations'!$G$340,'Time SA'!P$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!Q$1<'Timing and Operations'!$G$340,'Time SA'!Q$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!Q$1)*2,IF(AND('Time SA'!Q$1<'Timing and Operations'!$H$340,'Time SA'!Q$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!Q$2)*2,IF(AND('Time SA'!Q$1>='Timing and Operations'!$G$340,'Time SA'!Q$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!R$1<'Timing and Operations'!$G$340,'Time SA'!R$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!R$1)*2,IF(AND('Time SA'!R$1<'Timing and Operations'!$H$340,'Time SA'!R$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!R$2)*2,IF(AND('Time SA'!R$1>='Timing and Operations'!$G$340,'Time SA'!R$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!S$1<'Timing and Operations'!$G$340,'Time SA'!S$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!S$1)*2,IF(AND('Time SA'!S$1<'Timing and Operations'!$H$340,'Time SA'!S$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!S$2)*2,IF(AND('Time SA'!S$1>='Timing and Operations'!$G$340,'Time SA'!S$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!T$1<'Timing and Operations'!$G$340,'Time SA'!T$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!T$1)*2,IF(AND('Time SA'!T$1<'Timing and Operations'!$H$340,'Time SA'!T$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!T$2)*2,IF(AND('Time SA'!T$1>='Timing and Operations'!$G$340,'Time SA'!T$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!U$1<'Timing and Operations'!$G$340,'Time SA'!U$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!U$1)*2,IF(AND('Time SA'!U$1<'Timing and Operations'!$H$340,'Time SA'!U$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!U$2)*2,IF(AND('Time SA'!U$1>='Timing and Operations'!$G$340,'Time SA'!U$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!V$1<'Timing and Operations'!$G$340,'Time SA'!V$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!V$1)*2,IF(AND('Time SA'!V$1<'Timing and Operations'!$H$340,'Time SA'!V$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!V$2)*2,IF(AND('Time SA'!V$1>='Timing and Operations'!$G$340,'Time SA'!V$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!W$1<'Timing and Operations'!$G$340,'Time SA'!W$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!W$1)*2,IF(AND('Time SA'!W$1<'Timing and Operations'!$H$340,'Time SA'!W$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!W$2)*2,IF(AND('Time SA'!W$1>='Timing and Operations'!$G$340,'Time SA'!W$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!X$1<'Timing and Operations'!$G$340,'Time SA'!X$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!X$1)*2,IF(AND('Time SA'!X$1<'Timing and Operations'!$H$340,'Time SA'!X$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!X$2)*2,IF(AND('Time SA'!X$1>='Timing and Operations'!$G$340,'Time SA'!X$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!Y$1<'Timing and Operations'!$G$340,'Time SA'!Y$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!Y$1)*2,IF(AND('Time SA'!Y$1<'Timing and Operations'!$H$340,'Time SA'!Y$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!Y$2)*2,IF(AND('Time SA'!Y$1>='Timing and Operations'!$G$340,'Time SA'!Y$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!Z$1<'Timing and Operations'!$G$340,'Time SA'!Z$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!Z$1)*2,IF(AND('Time SA'!Z$1<'Timing and Operations'!$H$340,'Time SA'!Z$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!Z$2)*2,IF(AND('Time SA'!Z$1>='Timing and Operations'!$G$340,'Time SA'!Z$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!AA$1<'Timing and Operations'!$G$340,'Time SA'!AA$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!AA$1)*2,IF(AND('Time SA'!AA$1<'Timing and Operations'!$H$340,'Time SA'!AA$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!AA$2)*2,IF(AND('Time SA'!AA$1>='Timing and Operations'!$G$340,'Time SA'!AA$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!AB$1<'Timing and Operations'!$G$340,'Time SA'!AB$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!AB$1)*2,IF(AND('Time SA'!AB$1<'Timing and Operations'!$H$340,'Time SA'!AB$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!AB$2)*2,IF(AND('Time SA'!AB$1>='Timing and Operations'!$G$340,'Time SA'!AB$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!AC$1<'Timing and Operations'!$G$340,'Time SA'!AC$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!AC$1)*2,IF(AND('Time SA'!AC$1<'Timing and Operations'!$H$340,'Time SA'!AC$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!AC$2)*2,IF(AND('Time SA'!AC$1>='Timing and Operations'!$G$340,'Time SA'!AC$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!AD$1<'Timing and Operations'!$G$340,'Time SA'!AD$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!AD$1)*2,IF(AND('Time SA'!AD$1<'Timing and Operations'!$H$340,'Time SA'!AD$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!AD$2)*2,IF(AND('Time SA'!AD$1>='Timing and Operations'!$G$340,'Time SA'!AD$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!AE$1<'Timing and Operations'!$G$340,'Time SA'!AE$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!AE$1)*2,IF(AND('Time SA'!AE$1<'Timing and Operations'!$H$340,'Time SA'!AE$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!AE$2)*2,IF(AND('Time SA'!AE$1>='Timing and Operations'!$G$340,'Time SA'!AE$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!AF$1<'Timing and Operations'!$G$340,'Time SA'!AF$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!AF$1)*2,IF(AND('Time SA'!AF$1<'Timing and Operations'!$H$340,'Time SA'!AF$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!AF$2)*2,IF(AND('Time SA'!AF$1>='Timing and Operations'!$G$340,'Time SA'!AF$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!AG$1<'Timing and Operations'!$G$340,'Time SA'!AG$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!AG$1)*2,IF(AND('Time SA'!AG$1<'Timing and Operations'!$H$340,'Time SA'!AG$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!AG$2)*2,IF(AND('Time SA'!AG$1>='Timing and Operations'!$G$340,'Time SA'!AG$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!AH$1<'Timing and Operations'!$G$340,'Time SA'!AH$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!AH$1)*2,IF(AND('Time SA'!AH$1<'Timing and Operations'!$H$340,'Time SA'!AH$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!AH$2)*2,IF(AND('Time SA'!AH$1>='Timing and Operations'!$G$340,'Time SA'!AH$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!AI$1<'Timing and Operations'!$G$340,'Time SA'!AI$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!AI$1)*2,IF(AND('Time SA'!AI$1<'Timing and Operations'!$H$340,'Time SA'!AI$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!AI$2)*2,IF(AND('Time SA'!AI$1>='Timing and Operations'!$G$340,'Time SA'!AI$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!AJ$1<'Timing and Operations'!$G$340,'Time SA'!AJ$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!AJ$1)*2,IF(AND('Time SA'!AJ$1<'Timing and Operations'!$H$340,'Time SA'!AJ$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!AJ$2)*2,IF(AND('Time SA'!AJ$1>='Timing and Operations'!$G$340,'Time SA'!AJ$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!AK$1<'Timing and Operations'!$G$340,'Time SA'!AK$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!AK$1)*2,IF(AND('Time SA'!AK$1<'Timing and Operations'!$H$340,'Time SA'!AK$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!AK$2)*2,IF(AND('Time SA'!AK$1>='Timing and Operations'!$G$340,'Time SA'!AK$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!AL$1<'Timing and Operations'!$G$340,'Time SA'!AL$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!AL$1)*2,IF(AND('Time SA'!AL$1<'Timing and Operations'!$H$340,'Time SA'!AL$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!AL$2)*2,IF(AND('Time SA'!AL$1>='Timing and Operations'!$G$340,'Time SA'!AL$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!AM$1<'Timing and Operations'!$G$340,'Time SA'!AM$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!AM$1)*2,IF(AND('Time SA'!AM$1<'Timing and Operations'!$H$340,'Time SA'!AM$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!AM$2)*2,IF(AND('Time SA'!AM$1>='Timing and Operations'!$G$340,'Time SA'!AM$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!AN$1<'Timing and Operations'!$G$340,'Time SA'!AN$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!AN$1)*2,IF(AND('Time SA'!AN$1<'Timing and Operations'!$H$340,'Time SA'!AN$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!AN$2)*2,IF(AND('Time SA'!AN$1>='Timing and Operations'!$G$340,'Time SA'!AN$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!AO$1<'Timing and Operations'!$G$340,'Time SA'!AO$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!AO$1)*2,IF(AND('Time SA'!AO$1<'Timing and Operations'!$H$340,'Time SA'!AO$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!AO$2)*2,IF(AND('Time SA'!AO$1>='Timing and Operations'!$G$340,'Time SA'!AO$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!AP$1<'Timing and Operations'!$G$340,'Time SA'!AP$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!AP$1)*2,IF(AND('Time SA'!AP$1<'Timing and Operations'!$H$340,'Time SA'!AP$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!AP$2)*2,IF(AND('Time SA'!AP$1>='Timing and Operations'!$G$340,'Time SA'!AP$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!AQ$1<'Timing and Operations'!$G$340,'Time SA'!AQ$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!AQ$1)*2,IF(AND('Time SA'!AQ$1<'Timing and Operations'!$H$340,'Time SA'!AQ$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!AQ$2)*2,IF(AND('Time SA'!AQ$1>='Timing and Operations'!$G$340,'Time SA'!AQ$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!AR$1<'Timing and Operations'!$G$340,'Time SA'!AR$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!AR$1)*2,IF(AND('Time SA'!AR$1<'Timing and Operations'!$H$340,'Time SA'!AR$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!AR$2)*2,IF(AND('Time SA'!AR$1>='Timing and Operations'!$G$340,'Time SA'!AR$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!AS$1<'Timing and Operations'!$G$340,'Time SA'!AS$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!AS$1)*2,IF(AND('Time SA'!AS$1<'Timing and Operations'!$H$340,'Time SA'!AS$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!AS$2)*2,IF(AND('Time SA'!AS$1>='Timing and Operations'!$G$340,'Time SA'!AS$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!AT$1<'Timing and Operations'!$G$340,'Time SA'!AT$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!AT$1)*2,IF(AND('Time SA'!AT$1<'Timing and Operations'!$H$340,'Time SA'!AT$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!AT$2)*2,IF(AND('Time SA'!AT$1>='Timing and Operations'!$G$340,'Time SA'!AT$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!AU$1<'Timing and Operations'!$G$340,'Time SA'!AU$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!AU$1)*2,IF(AND('Time SA'!AU$1<'Timing and Operations'!$H$340,'Time SA'!AU$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!AU$2)*2,IF(AND('Time SA'!AU$1>='Timing and Operations'!$G$340,'Time SA'!AU$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!AV$1<'Timing and Operations'!$G$340,'Time SA'!AV$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!AV$1)*2,IF(AND('Time SA'!AV$1<'Timing and Operations'!$H$340,'Time SA'!AV$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!AV$2)*2,IF(AND('Time SA'!AV$1>='Timing and Operations'!$G$340,'Time SA'!AV$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!AW$1<'Timing and Operations'!$G$340,'Time SA'!AW$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!AW$1)*2,IF(AND('Time SA'!AW$1<'Timing and Operations'!$H$340,'Time SA'!AW$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!AW$2)*2,IF(AND('Time SA'!AW$1>='Timing and Operations'!$G$340,'Time SA'!AW$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!AX$1<'Timing and Operations'!$G$340,'Time SA'!AX$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!AX$1)*2,IF(AND('Time SA'!AX$1<'Timing and Operations'!$H$340,'Time SA'!AX$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!AX$2)*2,IF(AND('Time SA'!AX$1>='Timing and Operations'!$G$340,'Time SA'!AX$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!AY$1<'Timing and Operations'!$G$340,'Time SA'!AY$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!AY$1)*2,IF(AND('Time SA'!AY$1<'Timing and Operations'!$H$340,'Time SA'!AY$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!AY$2)*2,IF(AND('Time SA'!AY$1>='Timing and Operations'!$G$340,'Time SA'!AY$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!AZ$1<'Timing and Operations'!$G$340,'Time SA'!AZ$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!AZ$1)*2,IF(AND('Time SA'!AZ$1<'Timing and Operations'!$H$340,'Time SA'!AZ$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!AZ$2)*2,IF(AND('Time SA'!AZ$1>='Timing and Operations'!$G$340,'Time SA'!AZ$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!BA$1<'Timing and Operations'!$G$340,'Time SA'!BA$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!BA$1)*2,IF(AND('Time SA'!BA$1<'Timing and Operations'!$H$340,'Time SA'!BA$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!BA$2)*2,IF(AND('Time SA'!BA$1>='Timing and Operations'!$G$340,'Time SA'!BA$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!BB$1<'Timing and Operations'!$G$340,'Time SA'!BB$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!BB$1)*2,IF(AND('Time SA'!BB$1<'Timing and Operations'!$H$340,'Time SA'!BB$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!BB$2)*2,IF(AND('Time SA'!BB$1>='Timing and Operations'!$G$340,'Time SA'!BB$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!BC$1<'Timing and Operations'!$G$340,'Time SA'!BC$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!BC$1)*2,IF(AND('Time SA'!BC$1<'Timing and Operations'!$H$340,'Time SA'!BC$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!BC$2)*2,IF(AND('Time SA'!BC$1>='Timing and Operations'!$G$340,'Time SA'!BC$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!BD$1<'Timing and Operations'!$G$340,'Time SA'!BD$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!BD$1)*2,IF(AND('Time SA'!BD$1<'Timing and Operations'!$H$340,'Time SA'!BD$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!BD$2)*2,IF(AND('Time SA'!BD$1>='Timing and Operations'!$G$340,'Time SA'!BD$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!BE$1<'Timing and Operations'!$G$340,'Time SA'!BE$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!BE$1)*2,IF(AND('Time SA'!BE$1<'Timing and Operations'!$H$340,'Time SA'!BE$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!BE$2)*2,IF(AND('Time SA'!BE$1>='Timing and Operations'!$G$340,'Time SA'!BE$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!BF$1<'Timing and Operations'!$G$340,'Time SA'!BF$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!BF$1)*2,IF(AND('Time SA'!BF$1<'Timing and Operations'!$H$340,'Time SA'!BF$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!BF$2)*2,IF(AND('Time SA'!BF$1>='Timing and Operations'!$G$340,'Time SA'!BF$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!BG$1<'Timing and Operations'!$G$340,'Time SA'!BG$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!BG$1)*2,IF(AND('Time SA'!BG$1<'Timing and Operations'!$H$340,'Time SA'!BG$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!BG$2)*2,IF(AND('Time SA'!BG$1>='Timing and Operations'!$G$340,'Time SA'!BG$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!BH$1<'Timing and Operations'!$G$340,'Time SA'!BH$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!BH$1)*2,IF(AND('Time SA'!BH$1<'Timing and Operations'!$H$340,'Time SA'!BH$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!BH$2)*2,IF(AND('Time SA'!BH$1>='Timing and Operations'!$G$340,'Time SA'!BH$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!BI$1<'Timing and Operations'!$G$340,'Time SA'!BI$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!BI$1)*2,IF(AND('Time SA'!BI$1<'Timing and Operations'!$H$340,'Time SA'!BI$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!BI$2)*2,IF(AND('Time SA'!BI$1>='Timing and Operations'!$G$340,'Time SA'!BI$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!BJ$1<'Timing and Operations'!$G$340,'Time SA'!BJ$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!BJ$1)*2,IF(AND('Time SA'!BJ$1<'Timing and Operations'!$H$340,'Time SA'!BJ$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!BJ$2)*2,IF(AND('Time SA'!BJ$1>='Timing and Operations'!$G$340,'Time SA'!BJ$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!BK$1<'Timing and Operations'!$G$340,'Time SA'!BK$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!BK$1)*2,IF(AND('Time SA'!BK$1<'Timing and Operations'!$H$340,'Time SA'!BK$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!BK$2)*2,IF(AND('Time SA'!BK$1>='Timing and Operations'!$G$340,'Time SA'!BK$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!BL$1<'Timing and Operations'!$G$340,'Time SA'!BL$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!BL$1)*2,IF(AND('Time SA'!BL$1<'Timing and Operations'!$H$340,'Time SA'!BL$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!BL$2)*2,IF(AND('Time SA'!BL$1>='Timing and Operations'!$G$340,'Time SA'!BL$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!BM$1<'Timing and Operations'!$G$340,'Time SA'!BM$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!BM$1)*2,IF(AND('Time SA'!BM$1<'Timing and Operations'!$H$340,'Time SA'!BM$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!BM$2)*2,IF(AND('Time SA'!BM$1>='Timing and Operations'!$G$340,'Time SA'!BM$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!BN$1<'Timing and Operations'!$G$340,'Time SA'!BN$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!BN$1)*2,IF(AND('Time SA'!BN$1<'Timing and Operations'!$H$340,'Time SA'!BN$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!BN$2)*2,IF(AND('Time SA'!BN$1>='Timing and Operations'!$G$340,'Time SA'!BN$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0},{"$f":"IF(AND('Time SA'!BO$1<'Timing and Operations'!$G$340,'Time SA'!BO$2>'Timing and Operations'!$G$340),1-YEARFRAC('Timing and Operations'!$G$340,'Time SA'!BO$1)*2,IF(AND('Time SA'!BO$1<'Timing and Operations'!$H$340,'Time SA'!BO$2>'Timing and Operations'!$H$340),1-YEARFRAC('Timing and Operations'!$H$340,'Time SA'!BO$2)*2,IF(AND('Time SA'!BO$1>='Timing and Operations'!$G$340,'Time SA'!BO$2<='Timing and Operations'!$H$340),1,0)))*'Timing and Operations'!$I$340","v":0}]
[null,null,null,null,"Rent Trigger post year 10",null,null,null,null,{"$f":"IF(AND('Time SA'!H$1<'Timing and Operations'!$G$341,'Time SA'!H$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!H$1)*2,IF('Time SA'!H$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!I$1<'Timing and Operations'!$G$341,'Time SA'!I$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!I$1)*2,IF('Time SA'!I$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!J$1<'Timing and Operations'!$G$341,'Time SA'!J$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!J$1)*2,IF('Time SA'!J$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!K$1<'Timing and Operations'!$G$341,'Time SA'!K$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!K$1)*2,IF('Time SA'!K$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!L$1<'Timing and Operations'!$G$341,'Time SA'!L$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!L$1)*2,IF('Time SA'!L$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!M$1<'Timing and Operations'!$G$341,'Time SA'!M$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!M$1)*2,IF('Time SA'!M$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!N$1<'Timing and Operations'!$G$341,'Time SA'!N$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!N$1)*2,IF('Time SA'!N$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!O$1<'Timing and Operations'!$G$341,'Time SA'!O$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!O$1)*2,IF('Time SA'!O$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!P$1<'Timing and Operations'!$G$341,'Time SA'!P$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!P$1)*2,IF('Time SA'!P$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!Q$1<'Timing and Operations'!$G$341,'Time SA'!Q$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!Q$1)*2,IF('Time SA'!Q$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!R$1<'Timing and Operations'!$G$341,'Time SA'!R$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!R$1)*2,IF('Time SA'!R$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!S$1<'Timing and Operations'!$G$341,'Time SA'!S$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!S$1)*2,IF('Time SA'!S$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!T$1<'Timing and Operations'!$G$341,'Time SA'!T$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!T$1)*2,IF('Time SA'!T$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!U$1<'Timing and Operations'!$G$341,'Time SA'!U$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!U$1)*2,IF('Time SA'!U$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!V$1<'Timing and Operations'!$G$341,'Time SA'!V$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!V$1)*2,IF('Time SA'!V$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!W$1<'Timing and Operations'!$G$341,'Time SA'!W$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!W$1)*2,IF('Time SA'!W$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!X$1<'Timing and Operations'!$G$341,'Time SA'!X$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!X$1)*2,IF('Time SA'!X$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!Y$1<'Timing and Operations'!$G$341,'Time SA'!Y$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!Y$1)*2,IF('Time SA'!Y$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!Z$1<'Timing and Operations'!$G$341,'Time SA'!Z$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!Z$1)*2,IF('Time SA'!Z$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!AA$1<'Timing and Operations'!$G$341,'Time SA'!AA$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!AA$1)*2,IF('Time SA'!AA$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!AB$1<'Timing and Operations'!$G$341,'Time SA'!AB$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!AB$1)*2,IF('Time SA'!AB$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!AC$1<'Timing and Operations'!$G$341,'Time SA'!AC$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!AC$1)*2,IF('Time SA'!AC$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!AD$1<'Timing and Operations'!$G$341,'Time SA'!AD$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!AD$1)*2,IF('Time SA'!AD$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!AE$1<'Timing and Operations'!$G$341,'Time SA'!AE$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!AE$1)*2,IF('Time SA'!AE$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!AF$1<'Timing and Operations'!$G$341,'Time SA'!AF$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!AF$1)*2,IF('Time SA'!AF$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!AG$1<'Timing and Operations'!$G$341,'Time SA'!AG$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!AG$1)*2,IF('Time SA'!AG$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!AH$1<'Timing and Operations'!$G$341,'Time SA'!AH$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!AH$1)*2,IF('Time SA'!AH$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!AI$1<'Timing and Operations'!$G$341,'Time SA'!AI$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!AI$1)*2,IF('Time SA'!AI$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!AJ$1<'Timing and Operations'!$G$341,'Time SA'!AJ$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!AJ$1)*2,IF('Time SA'!AJ$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!AK$1<'Timing and Operations'!$G$341,'Time SA'!AK$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!AK$1)*2,IF('Time SA'!AK$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!AL$1<'Timing and Operations'!$G$341,'Time SA'!AL$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!AL$1)*2,IF('Time SA'!AL$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!AM$1<'Timing and Operations'!$G$341,'Time SA'!AM$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!AM$1)*2,IF('Time SA'!AM$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!AN$1<'Timing and Operations'!$G$341,'Time SA'!AN$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!AN$1)*2,IF('Time SA'!AN$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!AO$1<'Timing and Operations'!$G$341,'Time SA'!AO$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!AO$1)*2,IF('Time SA'!AO$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!AP$1<'Timing and Operations'!$G$341,'Time SA'!AP$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!AP$1)*2,IF('Time SA'!AP$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!AQ$1<'Timing and Operations'!$G$341,'Time SA'!AQ$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!AQ$1)*2,IF('Time SA'!AQ$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!AR$1<'Timing and Operations'!$G$341,'Time SA'!AR$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!AR$1)*2,IF('Time SA'!AR$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!AS$1<'Timing and Operations'!$G$341,'Time SA'!AS$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!AS$1)*2,IF('Time SA'!AS$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!AT$1<'Timing and Operations'!$G$341,'Time SA'!AT$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!AT$1)*2,IF('Time SA'!AT$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!AU$1<'Timing and Operations'!$G$341,'Time SA'!AU$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!AU$1)*2,IF('Time SA'!AU$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!AV$1<'Timing and Operations'!$G$341,'Time SA'!AV$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!AV$1)*2,IF('Time SA'!AV$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!AW$1<'Timing and Operations'!$G$341,'Time SA'!AW$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!AW$1)*2,IF('Time SA'!AW$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!AX$1<'Timing and Operations'!$G$341,'Time SA'!AX$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!AX$1)*2,IF('Time SA'!AX$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!AY$1<'Timing and Operations'!$G$341,'Time SA'!AY$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!AY$1)*2,IF('Time SA'!AY$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!AZ$1<'Timing and Operations'!$G$341,'Time SA'!AZ$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!AZ$1)*2,IF('Time SA'!AZ$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!BA$1<'Timing and Operations'!$G$341,'Time SA'!BA$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!BA$1)*2,IF('Time SA'!BA$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!BB$1<'Timing and Operations'!$G$341,'Time SA'!BB$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!BB$1)*2,IF('Time SA'!BB$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!BC$1<'Timing and Operations'!$G$341,'Time SA'!BC$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!BC$1)*2,IF('Time SA'!BC$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!BD$1<'Timing and Operations'!$G$341,'Time SA'!BD$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!BD$1)*2,IF('Time SA'!BD$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!BE$1<'Timing and Operations'!$G$341,'Time SA'!BE$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!BE$1)*2,IF('Time SA'!BE$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!BF$1<'Timing and Operations'!$G$341,'Time SA'!BF$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!BF$1)*2,IF('Time SA'!BF$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!BG$1<'Timing and Operations'!$G$341,'Time SA'!BG$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!BG$1)*2,IF('Time SA'!BG$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!BH$1<'Timing and Operations'!$G$341,'Time SA'!BH$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!BH$1)*2,IF('Time SA'!BH$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!BI$1<'Timing and Operations'!$G$341,'Time SA'!BI$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!BI$1)*2,IF('Time SA'!BI$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!BJ$1<'Timing and Operations'!$G$341,'Time SA'!BJ$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!BJ$1)*2,IF('Time SA'!BJ$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!BK$1<'Timing and Operations'!$G$341,'Time SA'!BK$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!BK$1)*2,IF('Time SA'!BK$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!BL$1<'Timing and Operations'!$G$341,'Time SA'!BL$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!BL$1)*2,IF('Time SA'!BL$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!BM$1<'Timing and Operations'!$G$341,'Time SA'!BM$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!BM$1)*2,IF('Time SA'!BM$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!BN$1<'Timing and Operations'!$G$341,'Time SA'!BN$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!BN$1)*2,IF('Time SA'!BN$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0},{"$f":"IF(AND('Time SA'!BO$1<'Timing and Operations'!$G$341,'Time SA'!BO$2>'Timing and Operations'!$G$341),1-YEARFRAC('Timing and Operations'!$G$341,'Time SA'!BO$1)*2,IF('Time SA'!BO$1>='Timing and Operations'!$G$341,1,0))*'Timing and Operations'!$I$341","v":0}]
[null,null,null,null,"Rent Trigger",null,null,null,null,{"$f":"SUM(J87:J89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP87:AP89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"TUoS charge",null,null,{"$f":"SUM(J92:BQ92)","v":0},null,{"$f":"J$54*J$189*J$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"K$54*K$189*K$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"L$54*L$189*L$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"M$54*M$189*M$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"N$54*N$189*N$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"O$54*O$189*O$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"P$54*P$189*P$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"Q$54*Q$189*Q$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"R$54*R$189*R$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"S$54*S$189*S$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"T$54*T$189*T$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"U$54*U$189*U$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"V$54*V$189*V$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"W$54*W$189*W$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"X$54*X$189*X$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"Y$54*Y$189*Y$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"Z$54*Z$189*Z$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"AA$54*AA$189*AA$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"AB$54*AB$189*AB$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"AC$54*AC$189*AC$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"AD$54*AD$189*AD$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"AE$54*AE$189*AE$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"AF$54*AF$189*AF$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"AG$54*AG$189*AG$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"AH$54*AH$189*AH$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"AI$54*AI$189*AI$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"AJ$54*AJ$189*AJ$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"AK$54*AK$189*AK$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"AL$54*AL$189*AL$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"AM$54*AM$189*AM$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"AN$54*AN$189*AN$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"AO$54*AO$189*AO$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"AP$54*AP$189*AP$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"AQ$54*AQ$189*AQ$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"AR$54*AR$189*AR$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"AS$54*AS$189*AS$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"AT$54*AT$189*AT$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"AU$54*AU$189*AU$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"AV$54*AV$189*AV$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"AW$54*AW$189*AW$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"AX$54*AX$189*AX$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"AY$54*AY$189*AY$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"AZ$54*AZ$189*AZ$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"BA$54*BA$189*BA$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"BB$54*BB$189*BB$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"BC$54*BC$189*BC$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"BD$54*BD$189*BD$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"BE$54*BE$189*BE$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"BF$54*BF$189*BF$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"BG$54*BG$189*BG$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"BH$54*BH$189*BH$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"BI$54*BI$189*BI$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"BJ$54*BJ$189*BJ$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"BK$54*BK$189*BK$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"BL$54*BL$189*BL$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"BM$54*BM$189*BM$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"BN$54*BN$189*BN$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"BO$54*BO$189*BO$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"BP$54*BP$189*BP$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0},{"$f":"BQ$54*BQ$189*BQ$15*'Timing and Operations'!$F$11*'Timing and Operations'!$E$24*Sensitivities!$F$38","v":0}]
[]
[null,null,null,"Service & Availability"]
[null,null,null,null,"Service availability - Phase 1",null,null,{"$f":"SUM(J95:BQ95)","v":9326998.4338607974},null,{"$f":"'Timing and Operations'!$G$45*J$76*J$49*J$15*Sensitivities!$F$38","v":899612.63674147683},{"$f":"'Timing and Operations'!$G$45*K$76*K$49*K$15*Sensitivities!$F$38","v":908831.4122247108},{"$f":"'Timing and Operations'!$G$45*L$76*L$49*L$15*Sensitivities!$F$38","v":908023.17674017756},{"$f":"'Timing and Operations'!$G$45*M$76*M$49*M$15*Sensitivities!$F$38","v":917514.28981349512},{"$f":"'Timing and Operations'!$G$45*N$76*N$49*N$15*Sensitivities!$F$38","v":927296.42774358939},{"$f":"'Timing and Operations'!$G$45*O$76*O$49*O$15*Sensitivities!$F$38","v":937182.85856976791},{"$f":"'Timing and Operations'!$G$45*P$76*P$49*P$15*Sensitivities!$F$38","v":941508.40607758437},{"$f":"'Timing and Operations'!$G$45*Q$76*Q$49*Q$15*Sensitivities!$F$38","v":951747.08888674492},{"$f":"'Timing and Operations'!$G$45*R$76*R$49*R$15*Sensitivities!$F$38","v":962304.04209646955},{"$f":"'Timing and Operations'!$G$45*S$76*S$49*S$15*Sensitivities!$F$38","v":972978.09496678028},{"$f":"'Timing and Operations'!$G$45*T$76*T$49*T$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*U$76*U$49*U$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*V$76*V$49*V$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*W$76*W$49*W$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*X$76*X$49*X$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*Y$76*Y$49*Y$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*Z$76*Z$49*Z$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*AA$76*AA$49*AA$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*AB$76*AB$49*AB$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*AC$76*AC$49*AC$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*AD$76*AD$49*AD$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*AE$76*AE$49*AE$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*AF$76*AF$49*AF$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*AG$76*AG$49*AG$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*AH$76*AH$49*AH$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*AI$76*AI$49*AI$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*AJ$76*AJ$49*AJ$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*AK$76*AK$49*AK$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*AL$76*AL$49*AL$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*AM$76*AM$49*AM$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*AN$76*AN$49*AN$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*AO$76*AO$49*AO$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*AP$76*AP$49*AP$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*AQ$76*AQ$49*AQ$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*AR$76*AR$49*AR$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*AS$76*AS$49*AS$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*AT$76*AT$49*AT$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*AU$76*AU$49*AU$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*AV$76*AV$49*AV$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*AW$76*AW$49*AW$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*AX$76*AX$49*AX$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*AY$76*AY$49*AY$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*AZ$76*AZ$49*AZ$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*BA$76*BA$49*BA$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*BB$76*BB$49*BB$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*BC$76*BC$49*BC$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*BD$76*BD$49*BD$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*BE$76*BE$49*BE$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*BF$76*BF$49*BF$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*BG$76*BG$49*BG$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*BH$76*BH$49*BH$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*BI$76*BI$49*BI$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*BJ$76*BJ$49*BJ$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*BK$76*BK$49*BK$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*BL$76*BL$49*BL$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*BM$76*BM$49*BM$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*BN$76*BN$49*BN$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*BO$76*BO$49*BO$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*BP$76*BP$49*BP$15*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$45*BQ$76*BQ$49*BQ$15*Sensitivities!$F$38","v":0}]
[null,null,null,null,"Service availability - Phase 2",null,null,{"$f":"SUM(J96:BQ96)","v":12397699.585415913},null,{"$f":"'Timing and Operations'!$G$46*J$15*J$77*J$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*K$15*K$77*K$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*L$15*L$77*L$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*M$15*M$77*M$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*N$15*N$77*N$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*O$15*O$77*O$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*P$15*P$77*P$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*Q$15*Q$77*Q$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*R$15*R$77*R$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*S$15*S$77*S$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*T$15*T$77*T$49*Sensitivities!$F$38","v":1176026.6834887613},{"$f":"'Timing and Operations'!$G$46*U$15*U$77*U$49*Sensitivities!$F$38","v":1189332.1338379285},{"$f":"'Timing and Operations'!$G$46*V$15*V$77*V$49*Sensitivities!$F$38","v":1203057.0319547781},{"$f":"'Timing and Operations'!$G$46*W$15*W$77*W$49*Sensitivities!$F$38","v":1216940.3154569697},{"$f":"'Timing and Operations'!$G$46*X$15*X$77*X$49*Sensitivities!$F$38","v":1231264.4053304926},{"$f":"'Timing and Operations'!$G$46*Y$15*Y$77*Y$49*Sensitivities!$F$38","v":1245757.0980090168},{"$f":"'Timing and Operations'!$G$46*Z$15*Z$77*Z$49*Sensitivities!$F$38","v":1260713.2929580314},{"$f":"'Timing and Operations'!$G$46*AA$15*AA$77*AA$49*Sensitivities!$F$38","v":1275849.0476042856},{"$f":"'Timing and Operations'!$G$46*AB$15*AB$77*AB$49*Sensitivities!$F$38","v":1291472.4361441301},{"$f":"'Timing and Operations'!$G$46*AC$15*AC$77*AC$49*Sensitivities!$F$38","v":1307287.1406315197},{"$f":"'Timing and Operations'!$G$46*AD$15*AD$77*AD$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*AE$15*AE$77*AE$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*AF$15*AF$77*AF$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*AG$15*AG$77*AG$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*AH$15*AH$77*AH$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*AI$15*AI$77*AI$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*AJ$15*AJ$77*AJ$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*AK$15*AK$77*AK$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*AL$15*AL$77*AL$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*AM$15*AM$77*AM$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*AN$15*AN$77*AN$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*AO$15*AO$77*AO$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*AP$15*AP$77*AP$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*AQ$15*AQ$77*AQ$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*AR$15*AR$77*AR$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*AS$15*AS$77*AS$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*AT$15*AT$77*AT$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*AU$15*AU$77*AU$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*AV$15*AV$77*AV$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*AW$15*AW$77*AW$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*AX$15*AX$77*AX$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*AY$15*AY$77*AY$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*AZ$15*AZ$77*AZ$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*BA$15*BA$77*BA$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*BB$15*BB$77*BB$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*BC$15*BC$77*BC$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*BD$15*BD$77*BD$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*BE$15*BE$77*BE$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*BF$15*BF$77*BF$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*BG$15*BG$77*BG$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*BH$15*BH$77*BH$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*BI$15*BI$77*BI$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*BJ$15*BJ$77*BJ$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*BK$15*BK$77*BK$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*BL$15*BL$77*BL$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*BM$15*BM$77*BM$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*BN$15*BN$77*BN$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*BO$15*BO$77*BO$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*BP$15*BP$77*BP$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$46*BQ$15*BQ$77*BQ$49*Sensitivities!$F$38","v":0}]
[null,null,null,null,"Service availability - Phase 3",null,null,{"$f":"SUM(J97:BQ97)","v":16836898.243792675},null,{"$f":"'Timing and Operations'!$G$47*J$78*J$15*J$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*K$78*K$15*K$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*L$78*L$15*L$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*M$78*M$15*M$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*N$78*N$15*N$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*O$78*O$15*O$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*P$78*P$15*P$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*Q$78*Q$15*Q$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*R$78*R$15*R$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*S$78*S$15*S$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*T$78*T$15*T$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*U$78*U$15*U$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*V$78*V$15*V$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*W$78*W$15*W$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*X$78*X$15*X$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*Y$78*Y$15*Y$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*Z$78*Z$15*Z$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*AA$78*AA$15*AA$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*AB$78*AB$15*AB$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*AC$78*AC$15*AC$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*AD$78*AD$15*AD$49*Sensitivities!$F$38","v":1588338.1836564287},{"$f":"'Timing and Operations'!$G$47*AE$78*AE$15*AE$49*Sensitivities!$F$38","v":1608176.5227456},{"$f":"'Timing and Operations'!$G$47*AF$78*AF$15*AF$49*Sensitivities!$F$38","v":1628663.629948827},{"$f":"'Timing and Operations'!$G$47*AG$78*AG$15*AG$49*Sensitivities!$F$38","v":1649411.72937251},{"$f":"'Timing and Operations'!$G$47*AH$78*AH$15*AH$49*Sensitivities!$F$38","v":1670843.5359999465},{"$f":"'Timing and Operations'!$G$47*AI$78*AI$15*AI$49*Sensitivities!$F$38","v":1692553.8190848595},{"$f":"'Timing and Operations'!$G$47*AJ$78*AJ$15*AJ$49*Sensitivities!$F$38","v":1714985.052680508},{"$f":"'Timing and Operations'!$G$47*AK$78*AK$15*AK$49*Sensitivities!$F$38","v":1737713.565000738},{"$f":"'Timing and Operations'!$G$47*AL$78*AL$15*AL$49*Sensitivities!$F$38","v":1761202.7533321467},{"$f":"'Timing and Operations'!$G$47*AM$78*AM$15*AM$49*Sensitivities!$F$38","v":1785009.4519711123},{"$f":"'Timing and Operations'!$G$47*AN$78*AN$15*AN$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*AO$78*AO$15*AO$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*AP$78*AP$15*AP$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*AQ$78*AQ$15*AQ$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*AR$78*AR$15*AR$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*AS$78*AS$15*AS$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*AT$78*AT$15*AT$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*AU$78*AU$15*AU$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*AV$78*AV$15*AV$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*AW$78*AW$15*AW$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*AX$78*AX$15*AX$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*AY$78*AY$15*AY$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*AZ$78*AZ$15*AZ$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*BA$78*BA$15*BA$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*BB$78*BB$15*BB$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*BC$78*BC$15*BC$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*BD$78*BD$15*BD$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*BE$78*BE$15*BE$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*BF$78*BF$15*BF$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*BG$78*BG$15*BG$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*BH$78*BH$15*BH$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*BI$78*BI$15*BI$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*BJ$78*BJ$15*BJ$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*BK$78*BK$15*BK$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*BL$78*BL$15*BL$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*BM$78*BM$15*BM$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*BN$78*BN$15*BN$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*BO$78*BO$15*BO$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*BP$78*BP$15*BP$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$47*BQ$78*BQ$15*BQ$49*Sensitivities!$F$38","v":0}]
[null,null,null,null,"Service availability - Phase 4",null,null,{"$f":"SUM(J98:BQ98)","v":19299685.916795928},null,{"$f":"'Timing and Operations'!$G$48*J$79*J$15*J$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*K$79*K$15*K$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*L$79*L$15*L$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*M$79*M$15*M$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*N$79*N$15*N$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*O$79*O$15*O$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*P$79*P$15*P$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*Q$79*Q$15*Q$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*R$79*R$15*R$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*S$79*S$15*S$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*T$79*T$15*T$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*U$79*U$15*U$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*V$79*V$15*V$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*W$79*W$15*W$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*X$79*X$15*X$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*Y$79*Y$15*Y$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*Z$79*Z$15*Z$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*AA$79*AA$15*AA$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*AB$79*AB$15*AB$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*AC$79*AC$15*AC$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*AD$79*AD$15*AD$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*AE$79*AE$15*AE$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*AF$79*AF$15*AF$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*AG$79*AG$15*AG$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*AH$79*AH$15*AH$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*AI$79*AI$15*AI$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*AJ$79*AJ$15*AJ$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*AK$79*AK$15*AK$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*AL$79*AL$15*AL$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*AM$79*AM$15*AM$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*AN$79*AN$15*AN$49*Sensitivities!$F$38","v":1809619.2279230442},{"$f":"'Timing and Operations'!$G$48*AO$79*AO$15*AO$49*Sensitivities!$F$38","v":1834568.2967967784},{"$f":"'Timing and Operations'!$G$48*AP$79*AP$15*AP$49*Sensitivities!$F$38","v":1860365.7308575371},{"$f":"'Timing and Operations'!$G$48*AQ$79*AQ$15*AQ$49*Sensitivities!$F$38","v":1886525.924705043},{"$f":"'Timing and Operations'!$G$48*AR$79*AR$15*AR$49*Sensitivities!$F$38","v":1913582.8878159737},{"$f":"'Timing and Operations'!$G$48*AS$79*AS$15*AS$49*Sensitivities!$F$38","v":1941027.9077477516},{"$f":"'Timing and Operations'!$G$48*AT$79*AT$15*AT$49*Sensitivities!$F$38","v":1969421.4675917081},{"$f":"'Timing and Operations'!$G$48*AU$79*AU$15*AU$49*Sensitivities!$F$38","v":1998230.3714074814},{"$f":"'Timing and Operations'!$G$48*AV$79*AV$15*AV$49*Sensitivities!$F$38","v":2028043.2255531517},{"$f":"'Timing and Operations'!$G$48*AW$79*AW$15*AW$49*Sensitivities!$F$38","v":2058300.8763974556},{"$f":"'Timing and Operations'!$G$48*AX$79*AX$15*AX$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*AY$79*AY$15*AY$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*AZ$79*AZ$15*AZ$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*BA$79*BA$15*BA$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*BB$79*BB$15*BB$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*BC$79*BC$15*BC$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*BD$79*BD$15*BD$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*BE$79*BE$15*BE$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*BF$79*BF$15*BF$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*BG$79*BG$15*BG$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*BH$79*BH$15*BH$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*BI$79*BI$15*BI$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*BJ$79*BJ$15*BJ$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*BK$79*BK$15*BK$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*BL$79*BL$15*BL$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*BM$79*BM$15*BM$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*BN$79*BN$15*BN$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*BO$79*BO$15*BO$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*BP$79*BP$15*BP$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$48*BQ$79*BQ$15*BQ$49*Sensitivities!$F$38","v":0}]
[null,null,null,null,"Service availability - Phase 5",null,null,{"$f":"SUM(J99:BQ99)","v":22411615.099590361},null,{"$f":"'Timing and Operations'!$G$49*J$80*J$15*J$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*K$80*K$15*K$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*L$80*L$15*L$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*M$80*M$15*M$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*N$80*N$15*N$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*O$80*O$15*O$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*P$80*P$15*P$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*Q$80*Q$15*Q$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*R$80*R$15*R$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*S$80*S$15*S$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*T$80*T$15*T$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*U$80*U$15*U$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*V$80*V$15*V$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*W$80*W$15*W$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*X$80*X$15*X$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*Y$80*Y$15*Y$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*Z$80*Z$15*Z$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*AA$80*AA$15*AA$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*AB$80*AB$15*AB$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*AC$80*AC$15*AC$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*AD$80*AD$15*AD$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*AE$80*AE$15*AE$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*AF$80*AF$15*AF$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*AG$80*AG$15*AG$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*AH$80*AH$15*AH$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*AI$80*AI$15*AI$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*AJ$80*AJ$15*AJ$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*AK$80*AK$15*AK$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*AL$80*AL$15*AL$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*AM$80*AM$15*AM$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*AN$80*AN$15*AN$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*AO$80*AO$15*AO$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*AP$80*AP$15*AP$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*AQ$80*AQ$15*AQ$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*AR$80*AR$15*AR$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*AS$80*AS$15*AS$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*AT$80*AT$15*AT$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*AU$80*AU$15*AU$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*AV$80*AV$15*AV$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*AW$80*AW$15*AW$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*AX$80*AX$15*AX$49*Sensitivities!$F$38","v":2089621.8260992442},{"$f":"'Timing and Operations'!$G$49*AY$80*AY$15*AY$49*Sensitivities!$F$38","v":2121419.3834250546},{"$f":"'Timing and Operations'!$G$49*AZ$80*AZ$15*AZ$49*Sensitivities!$F$38","v":2154343.852307044},{"$f":"'Timing and Operations'!$G$49*BA$80*BA$15*BA$49*Sensitivities!$F$38","v":2187779.3095676778},{"$f":"'Timing and Operations'!$G$49*BB$80*BB$15*BB$49*Sensitivities!$F$38","v":2221733.6857562391},{"$f":"'Timing and Operations'!$G$49*BC$80*BC$15*BC$49*Sensitivities!$F$38","v":2256215.0345042874},{"$f":"'Timing and Operations'!$G$49*BD$80*BD$15*BD$49*Sensitivities!$F$38","v":2291231.5344358943},{"$f":"'Timing and Operations'!$G$49*BE$80*BE$15*BE$49*Sensitivities!$F$38","v":2326791.4911075323},{"$f":"'Timing and Operations'!$G$49*BF$80*BF$15*BF$49*Sensitivities!$F$38","v":2362903.3389780661},{"$f":"'Timing and Operations'!$G$49*BG$80*BG$15*BG$49*Sensitivities!$F$38","v":2399575.6434093225},{"$f":"'Timing and Operations'!$G$49*BH$80*BH$15*BH$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*BI$80*BI$15*BI$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*BJ$80*BJ$15*BJ$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*BK$80*BK$15*BK$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*BL$80*BL$15*BL$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*BM$80*BM$15*BM$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*BN$80*BN$15*BN$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*BO$80*BO$15*BO$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*BP$80*BP$15*BP$49*Sensitivities!$F$38","v":0},{"$f":"'Timing and Operations'!$G$49*BQ$80*BQ$15*BQ$49*Sensitivities!$F$38","v":0}]
[]
[null,null,null,null,"Total Service availabity",null,null,{"$f":"SUM(J101:BQ101)","v":80272897.279455692},null,{"$f":"SUM(J95:J99)","v":899612.63674147683},908831.4122247108,908023.17674017756,917514.28981349512,927296.42774358939,937182.85856976791,941508.40607758437,951747.08888674492,962304.04209646955,972978.09496678028,1176026.6834887613,1189332.1338379285,1203057.0319547781,1216940.3154569697,1231264.4053304926,1245757.0980090168,1260713.2929580314,1275849.0476042856,1291472.4361441301,1307287.1406315197,1588338.1836564287,1608176.5227456,1628663.629948827,1649411.72937251,1670843.5359999465,1692553.8190848595,1714985.052680508,1737713.565000738,1761202.7533321467,1785009.4519711123,1809619.2279230442,1834568.2967967784,{"$f":"SUM(AP95:AP99)","v":1860365.7308575371},1886525.924705043,1913582.8878159737,1941027.9077477516,1969421.4675917081,1998230.3714074814,2028043.2255531517,2058300.8763974556,2089621.8260992442,2121419.3834250546,2154343.852307044,2187779.3095676778,2221733.6857562391,2256215.0345042874,2291231.5344358943,2326791.4911075323,2362903.3389780661,2399575.6434093225,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Maintenance & Services "]
[null,null,null,null,"Maintenance & services - Phase I",null,null,{"$f":"SUM(J104:BQ104)","v":0},null,{"$f":"J$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*J$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"K$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*K$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"L$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*L$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"M$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*M$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"N$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*N$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"O$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*O$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"P$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*P$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"Q$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*Q$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"R$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*R$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"S$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*S$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"T$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*T$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"U$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*U$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"V$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*V$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"W$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*W$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"X$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*X$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"Y$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*Y$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"Z$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*Z$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AA$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*AA$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AB$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*AB$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AC$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*AC$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AD$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*AD$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AE$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*AE$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AF$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*AF$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AG$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*AG$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AH$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*AH$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AI$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*AI$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AJ$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*AJ$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AK$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*AK$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AL$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*AL$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AM$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*AM$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AN$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*AN$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AO$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*AO$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AP$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*AP$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AQ$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*AQ$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AR$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*AR$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AS$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*AS$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AT$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*AT$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AU$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*AU$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AV$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*AV$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AW$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*AW$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AX$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*AX$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AY$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*AY$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AZ$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*AZ$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BA$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*BA$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BB$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*BB$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BC$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*BC$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BD$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*BD$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BE$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*BE$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BF$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*BF$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BG$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*BG$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BH$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*BH$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BI$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*BI$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BJ$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*BJ$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BK$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*BK$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BL$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*BL$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BM$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*BM$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BN$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*BN$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BO$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*BO$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BP$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*BP$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BQ$83*'Timing and Operations'!$G$52*'Timing and Operations'!$G$154*BQ$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0}]
[null,null,null,null,"Maintenance & services - Phase II",null,null,{"$f":"SUM(J105:BQ105)","v":0},null,{"$f":"J$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*J$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"K$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*K$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"L$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*L$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"M$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*M$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"N$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*N$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"O$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*O$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"P$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*P$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"Q$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*Q$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"R$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*R$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"S$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*S$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"T$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*T$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"U$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*U$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"V$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*V$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"W$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*W$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"X$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*X$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"Y$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*Y$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"Z$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*Z$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AA$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*AA$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AB$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*AB$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AC$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*AC$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AD$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*AD$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AE$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*AE$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AF$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*AF$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AG$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*AG$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AH$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*AH$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AI$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*AI$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AJ$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*AJ$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AK$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*AK$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AL$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*AL$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AM$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*AM$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AN$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*AN$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AO$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*AO$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AP$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*AP$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AQ$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*AQ$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AR$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*AR$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AS$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*AS$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AT$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*AT$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AU$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*AU$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AV$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*AV$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AW$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*AW$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AX$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*AX$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AY$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*AY$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AZ$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*AZ$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BA$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*BA$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BB$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*BB$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BC$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*BC$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BD$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*BD$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BE$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*BE$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BF$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*BF$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BG$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*BG$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BH$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*BH$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BI$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*BI$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BJ$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*BJ$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BK$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*BK$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BL$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*BL$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BM$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*BM$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BN$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*BN$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BO$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*BO$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BP$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*BP$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BQ$84*'Timing and Operations'!$G$53*'Timing and Operations'!$G$154*BQ$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0}]
[null,null,null,null,"Maintenance & services - Phase III",null,null,{"$f":"SUM(J106:BQ106)","v":0},null,{"$f":"J$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*J$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"K$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*K$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"L$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*L$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"M$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*M$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"N$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*N$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"O$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*O$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"P$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*P$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"Q$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*Q$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"R$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*R$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"S$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*S$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"T$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*T$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"U$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*U$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"V$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*V$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"W$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*W$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"X$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*X$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"Y$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*Y$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"Z$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*Z$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AA$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*AA$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AB$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*AB$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AC$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*AC$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AD$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*AD$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AE$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*AE$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AF$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*AF$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AG$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*AG$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AH$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*AH$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AI$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*AI$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AJ$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*AJ$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AK$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*AK$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AL$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*AL$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AM$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*AM$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AN$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*AN$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AO$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*AO$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AP$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*AP$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AQ$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*AQ$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AR$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*AR$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AS$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*AS$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AT$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*AT$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AU$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*AU$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AV$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*AV$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AW$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*AW$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AX$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*AX$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AY$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*AY$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"AZ$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*AZ$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BA$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*BA$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BB$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*BB$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BC$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*BC$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BD$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*BD$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BE$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*BE$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BF$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*BF$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BG$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*BG$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BH$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*BH$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BI$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*BI$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BJ$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*BJ$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BK$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*BK$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BL$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*BL$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BM$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*BM$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BN$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*BN$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BO$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*BO$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BP$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*BP$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0},{"$f":"BQ$85*'Timing and Operations'!$G$54*'Timing and Operations'!$G$154*BQ$15*'Timing and Operations'!$E$23*Sensitivities!$F$38","v":0}]
[]
[null,null,null,null,"Total Maintenance & Service",null,null,{"$f":"SUM(J108:BQ108)","v":0},null,{"$f":"SUM(J104:J106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP104:AP106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Rent",null,null,{"$f":"SUM(J110:BQ110)","v":0},null,{"$f":"J$68*J$90*Sensitivities!$F$38","v":0},{"$f":"K$68*K$90*Sensitivities!$F$38","v":0},{"$f":"L$68*L$90*Sensitivities!$F$38","v":0},{"$f":"M$68*M$90*Sensitivities!$F$38","v":0},{"$f":"N$68*N$90*Sensitivities!$F$38","v":0},{"$f":"O$68*O$90*Sensitivities!$F$38","v":0},{"$f":"P$68*P$90*Sensitivities!$F$38","v":0},{"$f":"Q$68*Q$90*Sensitivities!$F$38","v":0},{"$f":"R$68*R$90*Sensitivities!$F$38","v":0},{"$f":"S$68*S$90*Sensitivities!$F$38","v":0},{"$f":"T$68*T$90*Sensitivities!$F$38","v":0},{"$f":"U$68*U$90*Sensitivities!$F$38","v":0},{"$f":"V$68*V$90*Sensitivities!$F$38","v":0},{"$f":"W$68*W$90*Sensitivities!$F$38","v":0},{"$f":"X$68*X$90*Sensitivities!$F$38","v":0},{"$f":"Y$68*Y$90*Sensitivities!$F$38","v":0},{"$f":"Z$68*Z$90*Sensitivities!$F$38","v":0},{"$f":"AA$68*AA$90*Sensitivities!$F$38","v":0},{"$f":"AB$68*AB$90*Sensitivities!$F$38","v":0},{"$f":"AC$68*AC$90*Sensitivities!$F$38","v":0},{"$f":"AD$68*AD$90*Sensitivities!$F$38","v":0},{"$f":"AE$68*AE$90*Sensitivities!$F$38","v":0},{"$f":"AF$68*AF$90*Sensitivities!$F$38","v":0},{"$f":"AG$68*AG$90*Sensitivities!$F$38","v":0},{"$f":"AH$68*AH$90*Sensitivities!$F$38","v":0},{"$f":"AI$68*AI$90*Sensitivities!$F$38","v":0},{"$f":"AJ$68*AJ$90*Sensitivities!$F$38","v":0},{"$f":"AK$68*AK$90*Sensitivities!$F$38","v":0},{"$f":"AL$68*AL$90*Sensitivities!$F$38","v":0},{"$f":"AM$68*AM$90*Sensitivities!$F$38","v":0},{"$f":"AN$68*AN$90*Sensitivities!$F$38","v":0},{"$f":"AO$68*AO$90*Sensitivities!$F$38","v":0},{"$f":"AP$68*AP$90*Sensitivities!$F$38","v":0},{"$f":"AQ$68*AQ$90*Sensitivities!$F$38","v":0},{"$f":"AR$68*AR$90*Sensitivities!$F$38","v":0},{"$f":"AS$68*AS$90*Sensitivities!$F$38","v":0},{"$f":"AT$68*AT$90*Sensitivities!$F$38","v":0},{"$f":"AU$68*AU$90*Sensitivities!$F$38","v":0},{"$f":"AV$68*AV$90*Sensitivities!$F$38","v":0},{"$f":"AW$68*AW$90*Sensitivities!$F$38","v":0},{"$f":"AX$68*AX$90*Sensitivities!$F$38","v":0},{"$f":"AY$68*AY$90*Sensitivities!$F$38","v":0},{"$f":"AZ$68*AZ$90*Sensitivities!$F$38","v":0},{"$f":"BA$68*BA$90*Sensitivities!$F$38","v":0},{"$f":"BB$68*BB$90*Sensitivities!$F$38","v":0},{"$f":"BC$68*BC$90*Sensitivities!$F$38","v":0},{"$f":"BD$68*BD$90*Sensitivities!$F$38","v":0},{"$f":"BE$68*BE$90*Sensitivities!$F$38","v":0},{"$f":"BF$68*BF$90*Sensitivities!$F$38","v":0},{"$f":"BG$68*BG$90*Sensitivities!$F$38","v":0},{"$f":"BH$68*BH$90*Sensitivities!$F$38","v":0},{"$f":"BI$68*BI$90*Sensitivities!$F$38","v":0},{"$f":"BJ$68*BJ$90*Sensitivities!$F$38","v":0},{"$f":"BK$68*BK$90*Sensitivities!$F$38","v":0},{"$f":"BL$68*BL$90*Sensitivities!$F$38","v":0},{"$f":"BM$68*BM$90*Sensitivities!$F$38","v":0},{"$f":"BN$68*BN$90*Sensitivities!$F$38","v":0},{"$f":"BO$68*BO$90*Sensitivities!$F$38","v":0},{"$f":"BP$68*BP$90*Sensitivities!$F$38","v":0},{"$f":"BQ$68*BQ$90*Sensitivities!$F$38","v":0}]
[null,null,null,null,"BOP Maintenance ",null,null,14427532.311487682,null,{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*J$15*J$189*Sensitivities!$F$38*J6","v":0},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*K$15*K$189*Sensitivities!$F$38*K6","v":0},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*L$15*L$189*Sensitivities!$F$38*L6","v":0},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*M$15*M$189*Sensitivities!$F$38*M6","v":0},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*N$15*N$189*Sensitivities!$F$38*N6","v":39493.387625164971},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*O$15*O$189*Sensitivities!$F$38*O6","v":239486.69358655508},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*P$15*P$189*Sensitivities!$F$38*P6","v":242091.05513746539},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Q$15*Q$189*Sensitivities!$F$38*Q6","v":244723.73850862507},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*R$15*R$189*Sensitivities!$F$38*R6","v":247438.25908547957},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*S$15*S$189*Sensitivities!$F$38*S6","v":250182.88962227126},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*T$15*T$189*Sensitivities!$F$38*T6","v":253013.43425430739},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*U$15*U$189*Sensitivities!$F$38*U6","v":255876.0033902016},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*V$15*V$189*Sensitivities!$F$38*V6","v":258828.81360793655},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*W$15*W$189*Sensitivities!$F$38*W6","v":261815.69926872375},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*X$15*X$189*Sensitivities!$F$38*X6","v":264897.42115679861},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Y$15*Y$189*Sensitivities!$F$38*Y6","v":268015.41669012076},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Z$15*Z$189*Sensitivities!$F$38*Z6","v":271233.13130540593},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AA$15*AA$189*Sensitivities!$F$38*AA6","v":274489.47686018434},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AB$15*AB$189*Sensitivities!$F$38*AB6","v":277850.73323697736},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AC$15*AC$189*Sensitivities!$F$38*AC6","v":281253.1498234797},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AD$15*AD$189*Sensitivities!$F$38*AD6","v":284766.00081044727},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AE$15*AE$189*Sensitivities!$F$38*AE6","v":288322.72729557147},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AF$15*AF$189*Sensitivities!$F$38*AF6","v":291995.76849452296},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AG$15*AG$189*Sensitivities!$F$38*AG6","v":295715.60181345663},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AH$15*AH$189*Sensitivities!$F$38*AH6","v":299558.01391828206},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AI$15*AI$189*Sensitivities!$F$38*AI6","v":303450.35281321517},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AJ$15*AJ$189*Sensitivities!$F$38*AJ6","v":307471.94767884584},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AK$15*AK$189*Sensitivities!$F$38*AK6","v":311546.84030838858},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AL$15*AL$189*Sensitivities!$F$38*AL6","v":315758.11111472308},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AM$15*AM$189*Sensitivities!$F$38*AM6","v":320026.3069143804},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AN$15*AN$189*Sensitivities!$F$38*AN6","v":324438.48282929795},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AO$15*AO$189*Sensitivities!$F$38*AO6","v":328911.4890443614},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AP$15*AP$189*Sensitivities!$F$38*AP6","v":333536.59483369783},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AQ$15*AQ$189*Sensitivities!$F$38*AQ6","v":338226.73819172697},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AR$15*AR$189*Sensitivities!$F$38*AR6","v":343077.65927292802},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AS$15*AS$189*Sensitivities!$F$38*AS6","v":347998.15331415541},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AT$15*AT$189*Sensitivities!$F$38*AT6","v":353088.70680505136},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AU$15*AU$189*Sensitivities!$F$38*AU6","v":358253.72544639959},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AV$15*AV$189*Sensitivities!$F$38*AV6","v":363598.73782170122},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AW$15*AW$189*Sensitivities!$F$38*AW6","v":369023.49579422316},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AX$15*AX$189*Sensitivities!$F$38*AX6","v":374638.88783096889},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AY$15*AY$189*Sensitivities!$F$38*AY6","v":380339.72870250623},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AZ$15*AZ$189*Sensitivities!$F$38*AZ6","v":386242.60847257427},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BA$15*BA$189*Sensitivities!$F$38*BA6","v":392237.10104811686},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BB$15*BB$189*Sensitivities!$F$38*BB6","v":398324.62826160464},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BC$15*BC$189*Sensitivities!$F$38*BC6","v":404506.63401237485},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BD$15*BD$189*Sensitivities!$F$38*BD6","v":410784.58460910997},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BE$15*BE$189*Sensitivities!$F$38*BE6","v":417159.96911763062},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BF$15*BF$189*Sensitivities!$F$38*BF6","v":423634.29971408728},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BG$15*BG$189*Sensitivities!$F$38*BG6","v":430209.11204363278},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BH$15*BH$189*Sensitivities!$F$38*BH6","v":0},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BI$15*BI$189*Sensitivities!$F$38*BI6","v":0},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BJ$15*BJ$189*Sensitivities!$F$38*BJ6","v":0},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BK$15*BK$189*Sensitivities!$F$38*BK6","v":0},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BL$15*BL$189*Sensitivities!$F$38*BL6","v":0},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BM$15*BM$189*Sensitivities!$F$38*BM6","v":0},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BN$15*BN$189*Sensitivities!$F$38*BN6","v":0},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BO$15*BO$189*Sensitivities!$F$38*BO6","v":0},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BP$15*BP$189*Sensitivities!$F$38*BP6","v":0},{"$f":"'Timing and Operations'!$E$57*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BQ$15*BQ$189*Sensitivities!$F$38*BQ6","v":0}]
[null,null,null,null,"Metering and Electrical input charge",null,null,0,null,{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*J$15*J$189*Sensitivities!$F$38*J6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*K$15*K$189*Sensitivities!$F$38*K6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*L$15*L$189*Sensitivities!$F$38*L6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*M$15*M$189*Sensitivities!$F$38*M6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*N$15*N$189*Sensitivities!$F$38*N6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*O$15*O$189*Sensitivities!$F$38*O6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*P$15*P$189*Sensitivities!$F$38*P6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Q$15*Q$189*Sensitivities!$F$38*Q6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*R$15*R$189*Sensitivities!$F$38*R6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*S$15*S$189*Sensitivities!$F$38*S6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*T$15*T$189*Sensitivities!$F$38*T6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*U$15*U$189*Sensitivities!$F$38*U6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*V$15*V$189*Sensitivities!$F$38*V6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*W$15*W$189*Sensitivities!$F$38*W6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*X$15*X$189*Sensitivities!$F$38*X6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Y$15*Y$189*Sensitivities!$F$38*Y6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Z$15*Z$189*Sensitivities!$F$38*Z6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AA$15*AA$189*Sensitivities!$F$38*AA6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AB$15*AB$189*Sensitivities!$F$38*AB6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AC$15*AC$189*Sensitivities!$F$38*AC6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AD$15*AD$189*Sensitivities!$F$38*AD6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AE$15*AE$189*Sensitivities!$F$38*AE6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AF$15*AF$189*Sensitivities!$F$38*AF6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AG$15*AG$189*Sensitivities!$F$38*AG6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AH$15*AH$189*Sensitivities!$F$38*AH6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AI$15*AI$189*Sensitivities!$F$38*AI6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AJ$15*AJ$189*Sensitivities!$F$38*AJ6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AK$15*AK$189*Sensitivities!$F$38*AK6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AL$15*AL$189*Sensitivities!$F$38*AL6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AM$15*AM$189*Sensitivities!$F$38*AM6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AN$15*AN$189*Sensitivities!$F$38*AN6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AO$15*AO$189*Sensitivities!$F$38*AO6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AP$15*AP$189*Sensitivities!$F$38*AP6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AQ$15*AQ$189*Sensitivities!$F$38*AQ6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AR$15*AR$189*Sensitivities!$F$38*AR6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AS$15*AS$189*Sensitivities!$F$38*AS6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AT$15*AT$189*Sensitivities!$F$38*AT6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AU$15*AU$189*Sensitivities!$F$38*AU6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AV$15*AV$189*Sensitivities!$F$38*AV6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AW$15*AW$189*Sensitivities!$F$38*AW6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AX$15*AX$189*Sensitivities!$F$38*AX6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AY$15*AY$189*Sensitivities!$F$38*AY6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AZ$15*AZ$189*Sensitivities!$F$38*AZ6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BA$15*BA$189*Sensitivities!$F$38*BA6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BB$15*BB$189*Sensitivities!$F$38*BB6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BC$15*BC$189*Sensitivities!$F$38*BC6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BD$15*BD$189*Sensitivities!$F$38*BD6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BE$15*BE$189*Sensitivities!$F$38*BE6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BF$15*BF$189*Sensitivities!$F$38*BF6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BG$15*BG$189*Sensitivities!$F$38*BG6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BH$15*BH$189*Sensitivities!$F$38*BH6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BI$15*BI$189*Sensitivities!$F$38*BI6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BJ$15*BJ$189*Sensitivities!$F$38*BJ6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BK$15*BK$189*Sensitivities!$F$38*BK6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BL$15*BL$189*Sensitivities!$F$38*BL6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BM$15*BM$189*Sensitivities!$F$38*BM6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BN$15*BN$189*Sensitivities!$F$38*BN6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BO$15*BO$189*Sensitivities!$F$38*BO6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BP$15*BP$189*Sensitivities!$F$38*BP6","v":0},{"$f":"'Timing and Operations'!$E$344*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BQ$15*BQ$189*Sensitivities!$F$38*BQ6","v":0}]
[null,null,null,null,"Insurance",null,null,4809177.4371625613,null,{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*J$15*J$189*Sensitivities!$F$38*J6","v":0},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*K$15*K$189*Sensitivities!$F$38*K6","v":0},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*L$15*L$189*Sensitivities!$F$38*L6","v":0},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*M$15*M$189*Sensitivities!$F$38*M6","v":0},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*N$15*N$189*Sensitivities!$F$38*N6","v":13164.462541721659},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*O$15*O$189*Sensitivities!$F$38*O6","v":79828.897862185026},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*P$15*P$189*Sensitivities!$F$38*P6","v":80697.018379155139},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Q$15*Q$189*Sensitivities!$F$38*Q6","v":81574.579502875029},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*R$15*R$189*Sensitivities!$F$38*R6","v":82479.419695159857},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*S$15*S$189*Sensitivities!$F$38*S6","v":83394.296540757088},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*T$15*T$189*Sensitivities!$F$38*T6","v":84337.811418102458},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*U$15*U$189*Sensitivities!$F$38*U6","v":85292.001130067205},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*V$15*V$189*Sensitivities!$F$38*V6","v":86276.271202645527},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*W$15*W$189*Sensitivities!$F$38*W6","v":87271.899756241255},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*X$15*X$189*Sensitivities!$F$38*X6","v":88299.140385599545},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Y$15*Y$189*Sensitivities!$F$38*Y6","v":89338.472230040265},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Z$15*Z$189*Sensitivities!$F$38*Z6","v":90411.043768468648},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AA$15*AA$189*Sensitivities!$F$38*AA6","v":91496.492286728098},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AB$15*AB$189*Sensitivities!$F$38*AB6","v":92616.91107899246},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AC$15*AC$189*Sensitivities!$F$38*AC6","v":93751.049941159901},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AD$15*AD$189*Sensitivities!$F$38*AD6","v":94922.000270149088},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AE$15*AE$189*Sensitivities!$F$38*AE6","v":96107.575765190501},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AF$15*AF$189*Sensitivities!$F$38*AF6","v":97331.922831507662},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AG$15*AG$189*Sensitivities!$F$38*AG6","v":98571.867271152209},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AH$15*AH$189*Sensitivities!$F$38*AH6","v":99852.671306094024},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AI$15*AI$189*Sensitivities!$F$38*AI6","v":101150.11760440507},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AJ$15*AJ$189*Sensitivities!$F$38*AJ6","v":102490.64922628195},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AK$15*AK$189*Sensitivities!$F$38*AK6","v":103848.94676946285},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AL$15*AL$189*Sensitivities!$F$38*AL6","v":105252.70370490769},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AM$15*AM$189*Sensitivities!$F$38*AM6","v":106675.4356381268},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AN$15*AN$189*Sensitivities!$F$38*AN6","v":108146.16094309931},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AO$15*AO$189*Sensitivities!$F$38*AO6","v":109637.16301478713},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AP$15*AP$189*Sensitivities!$F$38*AP6","v":111178.86494456594},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AQ$15*AQ$189*Sensitivities!$F$38*AQ6","v":112742.24606390898},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AR$15*AR$189*Sensitivities!$F$38*AR6","v":114359.21975764267},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AS$15*AS$189*Sensitivities!$F$38*AS6","v":115999.3844380518},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AT$15*AT$189*Sensitivities!$F$38*AT6","v":117696.23560168377},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AU$15*AU$189*Sensitivities!$F$38*AU6","v":119417.90848213319},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AV$15*AV$189*Sensitivities!$F$38*AV6","v":121199.5792739004},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AW$15*AW$189*Sensitivities!$F$38*AW6","v":123007.83193140772},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AX$15*AX$189*Sensitivities!$F$38*AX6","v":124879.62927698962},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AY$15*AY$189*Sensitivities!$F$38*AY6","v":126779.90956750207},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AZ$15*AZ$189*Sensitivities!$F$38*AZ6","v":128747.53615752475},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BA$15*BA$189*Sensitivities!$F$38*BA6","v":130745.70034937229},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BB$15*BB$189*Sensitivities!$F$38*BB6","v":132774.87608720156},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BC$15*BC$189*Sensitivities!$F$38*BC6","v":134835.54467079163},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BD$15*BD$189*Sensitivities!$F$38*BD6","v":136928.19486970332},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BE$15*BE$189*Sensitivities!$F$38*BE6","v":139053.3230392102},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BF$15*BF$189*Sensitivities!$F$38*BF6","v":141211.4332380291},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BG$15*BG$189*Sensitivities!$F$38*BG6","v":143403.0373478776},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BH$15*BH$189*Sensitivities!$F$38*BH6","v":0},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BI$15*BI$189*Sensitivities!$F$38*BI6","v":0},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BJ$15*BJ$189*Sensitivities!$F$38*BJ6","v":0},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BK$15*BK$189*Sensitivities!$F$38*BK6","v":0},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BL$15*BL$189*Sensitivities!$F$38*BL6","v":0},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BM$15*BM$189*Sensitivities!$F$38*BM6","v":0},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BN$15*BN$189*Sensitivities!$F$38*BN6","v":0},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BO$15*BO$189*Sensitivities!$F$38*BO6","v":0},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BP$15*BP$189*Sensitivities!$F$38*BP6","v":0},{"$f":"'Timing and Operations'!$E$58*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BQ$15*BQ$189*Sensitivities!$F$38*BQ6","v":0}]
[null,null,null,null,"Bank agency fees",null,null,0,null,{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*J$189*Sensitivities!$F$38*J6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*K$189*Sensitivities!$F$38*K6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*L$189*Sensitivities!$F$38*L6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*M$189*Sensitivities!$F$38*M6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*N$189*Sensitivities!$F$38*N6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*O$189*Sensitivities!$F$38*O6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*P$189*Sensitivities!$F$38*P6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Q$189*Sensitivities!$F$38*Q6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*R$189*Sensitivities!$F$38*R6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*S$189*Sensitivities!$F$38*S6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*T$189*Sensitivities!$F$38*T6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*U$189*Sensitivities!$F$38*U6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*V$189*Sensitivities!$F$38*V6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*W$189*Sensitivities!$F$38*W6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*X$189*Sensitivities!$F$38*X6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Y$189*Sensitivities!$F$38*Y6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Z$189*Sensitivities!$F$38*Z6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AA$189*Sensitivities!$F$38*AA6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AB$189*Sensitivities!$F$38*AB6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AC$189*Sensitivities!$F$38*AC6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AD$189*Sensitivities!$F$38*AD6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AE$189*Sensitivities!$F$38*AE6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AF$189*Sensitivities!$F$38*AF6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AG$189*Sensitivities!$F$38*AG6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AH$189*Sensitivities!$F$38*AH6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AI$189*Sensitivities!$F$38*AI6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AJ$189*Sensitivities!$F$38*AJ6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AK$189*Sensitivities!$F$38*AK6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AL$189*Sensitivities!$F$38*AL6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AM$189*Sensitivities!$F$38*AM6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AN$189*Sensitivities!$F$38*AN6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AO$189*Sensitivities!$F$38*AO6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AP$189*Sensitivities!$F$38*AP6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AQ$189*Sensitivities!$F$38*AQ6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AR$189*Sensitivities!$F$38*AR6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AS$189*Sensitivities!$F$38*AS6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AT$189*Sensitivities!$F$38*AT6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AU$189*Sensitivities!$F$38*AU6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AV$189*Sensitivities!$F$38*AV6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AW$189*Sensitivities!$F$38*AW6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AX$189*Sensitivities!$F$38*AX6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AY$189*Sensitivities!$F$38*AY6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AZ$189*Sensitivities!$F$38*AZ6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BA$189*Sensitivities!$F$38*BA6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BB$189*Sensitivities!$F$38*BB6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BC$189*Sensitivities!$F$38*BC6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BD$189*Sensitivities!$F$38*BD6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BE$189*Sensitivities!$F$38*BE6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BF$189*Sensitivities!$F$38*BF6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BG$189*Sensitivities!$F$38*BG6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BH$189*Sensitivities!$F$38*BH6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BI$189*Sensitivities!$F$38*BI6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BJ$189*Sensitivities!$F$38*BJ6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BK$189*Sensitivities!$F$38*BK6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BL$189*Sensitivities!$F$38*BL6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BM$189*Sensitivities!$F$38*BM6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BN$189*Sensitivities!$F$38*BN6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BO$189*Sensitivities!$F$38*BO6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BP$189*Sensitivities!$F$38*BP6","v":0},{"$f":"'Timing and Operations'!$E$345*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BQ$189*Sensitivities!$F$38*BQ6","v":0}]
[null,null,null,null,"Business rates",null,null,15870285.542636449,null,{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*J$15*J$189*Sensitivities!$F$38*J6","v":0},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*K$15*K$189*Sensitivities!$F$38*K6","v":0},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*L$15*L$189*Sensitivities!$F$38*L6","v":0},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*M$15*M$189*Sensitivities!$F$38*M6","v":0},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*N$15*N$189*Sensitivities!$F$38*N6","v":43442.726387681476},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*O$15*O$189*Sensitivities!$F$38*O6","v":263435.3629452106},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*P$15*P$189*Sensitivities!$F$38*P6","v":266300.16065121192},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Q$15*Q$189*Sensitivities!$F$38*Q6","v":269196.11235948757},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*R$15*R$189*Sensitivities!$F$38*R6","v":272182.08499402757},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*S$15*S$189*Sensitivities!$F$38*S6","v":275201.17858449835},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*T$15*T$189*Sensitivities!$F$38*T6","v":278314.77767973812},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*U$15*U$189*Sensitivities!$F$38*U6","v":281463.6037292218},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*V$15*V$189*Sensitivities!$F$38*V6","v":284711.69496873021},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*W$15*W$189*Sensitivities!$F$38*W6","v":287997.26919559611},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*X$15*X$189*Sensitivities!$F$38*X6","v":291387.1632724785},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Y$15*Y$189*Sensitivities!$F$38*Y6","v":294816.95835913287},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Z$15*Z$189*Sensitivities!$F$38*Z6","v":298356.44443594653},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AA$15*AA$189*Sensitivities!$F$38*AA6","v":301938.42454620276},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AB$15*AB$189*Sensitivities!$F$38*AB6","v":305635.80656067515},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AC$15*AC$189*Sensitivities!$F$38*AC6","v":309378.46480582765},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AD$15*AD$189*Sensitivities!$F$38*AD6","v":313242.60089149198},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AE$15*AE$189*Sensitivities!$F$38*AE6","v":317155.00002512865},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AF$15*AF$189*Sensitivities!$F$38*AF6","v":321195.34534397529},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AG$15*AG$189*Sensitivities!$F$38*AG6","v":325287.16199480224},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AH$15*AH$189*Sensitivities!$F$38*AH6","v":329513.81531011028},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AI$15*AI$189*Sensitivities!$F$38*AI6","v":333795.38809453673},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AJ$15*AJ$189*Sensitivities!$F$38*AJ6","v":338219.14244673046},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AK$15*AK$189*Sensitivities!$F$38*AK6","v":342701.52433922741},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AL$15*AL$189*Sensitivities!$F$38*AL6","v":347333.9222261954},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AM$15*AM$189*Sensitivities!$F$38*AM6","v":352028.93760581844},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AN$15*AN$189*Sensitivities!$F$38*AN6","v":356882.33111222775},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AO$15*AO$189*Sensitivities!$F$38*AO6","v":361802.63794879755},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AP$15*AP$189*Sensitivities!$F$38*AP6","v":366890.25431706756},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AQ$15*AQ$189*Sensitivities!$F$38*AQ6","v":372049.41201089963},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AR$15*AR$189*Sensitivities!$F$38*AR6","v":377385.42520022084},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AS$15*AS$189*Sensitivities!$F$38*AS6","v":382797.96864557092},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AT$15*AT$189*Sensitivities!$F$38*AT6","v":388397.57748555648},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AU$15*AU$189*Sensitivities!$F$38*AU6","v":394079.09799103951},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AV$15*AV$189*Sensitivities!$F$38*AV6","v":399958.61160387134},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AW$15*AW$189*Sensitivities!$F$38*AW6","v":405925.84537364548},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AX$15*AX$189*Sensitivities!$F$38*AX6","v":412102.77661406575},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AY$15*AY$189*Sensitivities!$F$38*AY6","v":418373.70157275681},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AZ$15*AZ$189*Sensitivities!$F$38*AZ6","v":424866.86931983166},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BA$15*BA$189*Sensitivities!$F$38*BA6","v":431460.81115292857},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BB$15*BB$189*Sensitivities!$F$38*BB6","v":438157.09108776512},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BC$15*BC$189*Sensitivities!$F$38*BC6","v":444957.29741361237},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BD$15*BD$189*Sensitivities!$F$38*BD6","v":451863.04307002097},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BE$15*BE$189*Sensitivities!$F$38*BE6","v":458875.96602939366},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BF$15*BF$189*Sensitivities!$F$38*BF6","v":465997.72968549602},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BG$15*BG$189*Sensitivities!$F$38*BG6","v":473230.02324799605},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BH$15*BH$189*Sensitivities!$F$38*BH6","v":0},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BI$15*BI$189*Sensitivities!$F$38*BI6","v":0},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BJ$15*BJ$189*Sensitivities!$F$38*BJ6","v":0},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BK$15*BK$189*Sensitivities!$F$38*BK6","v":0},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BL$15*BL$189*Sensitivities!$F$38*BL6","v":0},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BM$15*BM$189*Sensitivities!$F$38*BM6","v":0},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BN$15*BN$189*Sensitivities!$F$38*BN6","v":0},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BO$15*BO$189*Sensitivities!$F$38*BO6","v":0},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BP$15*BP$189*Sensitivities!$F$38*BP6","v":0},{"$f":"'Timing and Operations'!$E$59*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BQ$15*BQ$189*Sensitivities!$F$38*BQ6","v":0}]
[null,null,null,null,"SPV O&M cost",null,null,0,null,{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*J$15*J$189*Sensitivities!$F$38*J6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*K$15*K$189*Sensitivities!$F$38*K6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*L$15*L$189*Sensitivities!$F$38*L6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*M$15*M$189*Sensitivities!$F$38*M6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*N$15*N$189*Sensitivities!$F$38*N6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*O$15*O$189*Sensitivities!$F$38*O6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*P$15*P$189*Sensitivities!$F$38*P6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Q$15*Q$189*Sensitivities!$F$38*Q6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*R$15*R$189*Sensitivities!$F$38*R6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*S$15*S$189*Sensitivities!$F$38*S6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*T$15*T$189*Sensitivities!$F$38*T6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*U$15*U$189*Sensitivities!$F$38*U6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*V$15*V$189*Sensitivities!$F$38*V6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*W$15*W$189*Sensitivities!$F$38*W6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*X$15*X$189*Sensitivities!$F$38*X6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Y$15*Y$189*Sensitivities!$F$38*Y6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Z$15*Z$189*Sensitivities!$F$38*Z6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AA$15*AA$189*Sensitivities!$F$38*AA6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AB$15*AB$189*Sensitivities!$F$38*AB6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AC$15*AC$189*Sensitivities!$F$38*AC6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AD$15*AD$189*Sensitivities!$F$38*AD6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AE$15*AE$189*Sensitivities!$F$38*AE6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AF$15*AF$189*Sensitivities!$F$38*AF6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AG$15*AG$189*Sensitivities!$F$38*AG6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AH$15*AH$189*Sensitivities!$F$38*AH6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AI$15*AI$189*Sensitivities!$F$38*AI6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AJ$15*AJ$189*Sensitivities!$F$38*AJ6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AK$15*AK$189*Sensitivities!$F$38*AK6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AL$15*AL$189*Sensitivities!$F$38*AL6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AM$15*AM$189*Sensitivities!$F$38*AM6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AN$15*AN$189*Sensitivities!$F$38*AN6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AO$15*AO$189*Sensitivities!$F$38*AO6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AP$15*AP$189*Sensitivities!$F$38*AP6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AQ$15*AQ$189*Sensitivities!$F$38*AQ6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AR$15*AR$189*Sensitivities!$F$38*AR6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AS$15*AS$189*Sensitivities!$F$38*AS6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AT$15*AT$189*Sensitivities!$F$38*AT6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AU$15*AU$189*Sensitivities!$F$38*AU6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AV$15*AV$189*Sensitivities!$F$38*AV6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AW$15*AW$189*Sensitivities!$F$38*AW6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AX$15*AX$189*Sensitivities!$F$38*AX6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AY$15*AY$189*Sensitivities!$F$38*AY6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AZ$15*AZ$189*Sensitivities!$F$38*AZ6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BA$15*BA$189*Sensitivities!$F$38*BA6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BB$15*BB$189*Sensitivities!$F$38*BB6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BC$15*BC$189*Sensitivities!$F$38*BC6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BD$15*BD$189*Sensitivities!$F$38*BD6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BE$15*BE$189*Sensitivities!$F$38*BE6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BF$15*BF$189*Sensitivities!$F$38*BF6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BG$15*BG$189*Sensitivities!$F$38*BG6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BH$15*BH$189*Sensitivities!$F$38*BH6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BI$15*BI$189*Sensitivities!$F$38*BI6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BJ$15*BJ$189*Sensitivities!$F$38*BJ6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BK$15*BK$189*Sensitivities!$F$38*BK6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BL$15*BL$189*Sensitivities!$F$38*BL6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BM$15*BM$189*Sensitivities!$F$38*BM6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BN$15*BN$189*Sensitivities!$F$38*BN6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BO$15*BO$189*Sensitivities!$F$38*BO6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BP$15*BP$189*Sensitivities!$F$38*BP6","v":0},{"$f":"'Timing and Operations'!$E$346*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BQ$15*BQ$189*Sensitivities!$F$38*BQ6","v":0}]
[null,null,null,null,"Consultant fees",null,null,0,null,{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*J$15*J$189*Sensitivities!$F$38*J6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*K$15*K$189*Sensitivities!$F$38*K6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*L$15*L$189*Sensitivities!$F$38*L6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*M$15*M$189*Sensitivities!$F$38*M6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*N$15*N$189*Sensitivities!$F$38*N6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*O$15*O$189*Sensitivities!$F$38*O6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*P$15*P$189*Sensitivities!$F$38*P6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Q$15*Q$189*Sensitivities!$F$38*Q6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*R$15*R$189*Sensitivities!$F$38*R6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*S$15*S$189*Sensitivities!$F$38*S6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*T$15*T$189*Sensitivities!$F$38*T6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*U$15*U$189*Sensitivities!$F$38*U6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*V$15*V$189*Sensitivities!$F$38*V6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*W$15*W$189*Sensitivities!$F$38*W6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*X$15*X$189*Sensitivities!$F$38*X6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Y$15*Y$189*Sensitivities!$F$38*Y6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Z$15*Z$189*Sensitivities!$F$38*Z6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AA$15*AA$189*Sensitivities!$F$38*AA6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AB$15*AB$189*Sensitivities!$F$38*AB6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AC$15*AC$189*Sensitivities!$F$38*AC6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AD$15*AD$189*Sensitivities!$F$38*AD6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AE$15*AE$189*Sensitivities!$F$38*AE6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AF$15*AF$189*Sensitivities!$F$38*AF6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AG$15*AG$189*Sensitivities!$F$38*AG6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AH$15*AH$189*Sensitivities!$F$38*AH6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AI$15*AI$189*Sensitivities!$F$38*AI6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AJ$15*AJ$189*Sensitivities!$F$38*AJ6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AK$15*AK$189*Sensitivities!$F$38*AK6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AL$15*AL$189*Sensitivities!$F$38*AL6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AM$15*AM$189*Sensitivities!$F$38*AM6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AN$15*AN$189*Sensitivities!$F$38*AN6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AO$15*AO$189*Sensitivities!$F$38*AO6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AP$15*AP$189*Sensitivities!$F$38*AP6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AQ$15*AQ$189*Sensitivities!$F$38*AQ6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AR$15*AR$189*Sensitivities!$F$38*AR6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AS$15*AS$189*Sensitivities!$F$38*AS6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AT$15*AT$189*Sensitivities!$F$38*AT6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AU$15*AU$189*Sensitivities!$F$38*AU6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AV$15*AV$189*Sensitivities!$F$38*AV6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AW$15*AW$189*Sensitivities!$F$38*AW6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AX$15*AX$189*Sensitivities!$F$38*AX6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AY$15*AY$189*Sensitivities!$F$38*AY6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AZ$15*AZ$189*Sensitivities!$F$38*AZ6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BA$15*BA$189*Sensitivities!$F$38*BA6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BB$15*BB$189*Sensitivities!$F$38*BB6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BC$15*BC$189*Sensitivities!$F$38*BC6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BD$15*BD$189*Sensitivities!$F$38*BD6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BE$15*BE$189*Sensitivities!$F$38*BE6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BF$15*BF$189*Sensitivities!$F$38*BF6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BG$15*BG$189*Sensitivities!$F$38*BG6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BH$15*BH$189*Sensitivities!$F$38*BH6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BI$15*BI$189*Sensitivities!$F$38*BI6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BJ$15*BJ$189*Sensitivities!$F$38*BJ6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BK$15*BK$189*Sensitivities!$F$38*BK6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BL$15*BL$189*Sensitivities!$F$38*BL6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BM$15*BM$189*Sensitivities!$F$38*BM6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BN$15*BN$189*Sensitivities!$F$38*BN6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BO$15*BO$189*Sensitivities!$F$38*BO6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BP$15*BP$189*Sensitivities!$F$38*BP6","v":0},{"$f":"'Timing and Operations'!$E$347*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BQ$15*BQ$189*Sensitivities!$F$38*BQ6","v":0}]
[null,null,null,null,"Other",null,null,0,null,{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*J$15*J$189*Sensitivities!$F$38*J6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*K$15*K$189*Sensitivities!$F$38*K6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*L$15*L$189*Sensitivities!$F$38*L6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*M$15*M$189*Sensitivities!$F$38*M6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*N$15*N$189*Sensitivities!$F$38*N6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*O$15*O$189*Sensitivities!$F$38*O6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*P$15*P$189*Sensitivities!$F$38*P6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Q$15*Q$189*Sensitivities!$F$38*Q6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*R$15*R$189*Sensitivities!$F$38*R6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*S$15*S$189*Sensitivities!$F$38*S6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*T$15*T$189*Sensitivities!$F$38*T6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*U$15*U$189*Sensitivities!$F$38*U6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*V$15*V$189*Sensitivities!$F$38*V6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*W$15*W$189*Sensitivities!$F$38*W6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*X$15*X$189*Sensitivities!$F$38*X6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Y$15*Y$189*Sensitivities!$F$38*Y6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Z$15*Z$189*Sensitivities!$F$38*Z6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AA$15*AA$189*Sensitivities!$F$38*AA6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AB$15*AB$189*Sensitivities!$F$38*AB6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AC$15*AC$189*Sensitivities!$F$38*AC6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AD$15*AD$189*Sensitivities!$F$38*AD6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AE$15*AE$189*Sensitivities!$F$38*AE6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AF$15*AF$189*Sensitivities!$F$38*AF6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AG$15*AG$189*Sensitivities!$F$38*AG6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AH$15*AH$189*Sensitivities!$F$38*AH6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AI$15*AI$189*Sensitivities!$F$38*AI6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AJ$15*AJ$189*Sensitivities!$F$38*AJ6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AK$15*AK$189*Sensitivities!$F$38*AK6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AL$15*AL$189*Sensitivities!$F$38*AL6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AM$15*AM$189*Sensitivities!$F$38*AM6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AN$15*AN$189*Sensitivities!$F$38*AN6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AO$15*AO$189*Sensitivities!$F$38*AO6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AP$15*AP$189*Sensitivities!$F$38*AP6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AQ$15*AQ$189*Sensitivities!$F$38*AQ6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AR$15*AR$189*Sensitivities!$F$38*AR6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AS$15*AS$189*Sensitivities!$F$38*AS6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AT$15*AT$189*Sensitivities!$F$38*AT6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AU$15*AU$189*Sensitivities!$F$38*AU6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AV$15*AV$189*Sensitivities!$F$38*AV6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AW$15*AW$189*Sensitivities!$F$38*AW6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AX$15*AX$189*Sensitivities!$F$38*AX6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AY$15*AY$189*Sensitivities!$F$38*AY6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AZ$15*AZ$189*Sensitivities!$F$38*AZ6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BA$15*BA$189*Sensitivities!$F$38*BA6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BB$15*BB$189*Sensitivities!$F$38*BB6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BC$15*BC$189*Sensitivities!$F$38*BC6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BD$15*BD$189*Sensitivities!$F$38*BD6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BE$15*BE$189*Sensitivities!$F$38*BE6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BF$15*BF$189*Sensitivities!$F$38*BF6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BG$15*BG$189*Sensitivities!$F$38*BG6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BH$15*BH$189*Sensitivities!$F$38*BH6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BI$15*BI$189*Sensitivities!$F$38*BI6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BJ$15*BJ$189*Sensitivities!$F$38*BJ6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BK$15*BK$189*Sensitivities!$F$38*BK6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BL$15*BL$189*Sensitivities!$F$38*BL6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BM$15*BM$189*Sensitivities!$F$38*BM6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BN$15*BN$189*Sensitivities!$F$38*BN6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BO$15*BO$189*Sensitivities!$F$38*BO6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BP$15*BP$189*Sensitivities!$F$38*BP6","v":0},{"$f":"'Timing and Operations'!$E$348*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BQ$15*BQ$189*Sensitivities!$F$38*BQ6","v":0}]
[null,null,null,null,"Tax, Audit & Accounting",null,null,0,null,{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*J$15*J$189*Sensitivities!$F$38*J6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*K$15*K$189*Sensitivities!$F$38*K6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*L$15*L$189*Sensitivities!$F$38*L6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*M$15*M$189*Sensitivities!$F$38*M6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*N$15*N$189*Sensitivities!$F$38*N6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*O$15*O$189*Sensitivities!$F$38*O6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*P$15*P$189*Sensitivities!$F$38*P6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Q$15*Q$189*Sensitivities!$F$38*Q6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*R$15*R$189*Sensitivities!$F$38*R6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*S$15*S$189*Sensitivities!$F$38*S6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*T$15*T$189*Sensitivities!$F$38*T6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*U$15*U$189*Sensitivities!$F$38*U6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*V$15*V$189*Sensitivities!$F$38*V6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*W$15*W$189*Sensitivities!$F$38*W6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*X$15*X$189*Sensitivities!$F$38*X6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Y$15*Y$189*Sensitivities!$F$38*Y6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Z$15*Z$189*Sensitivities!$F$38*Z6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AA$15*AA$189*Sensitivities!$F$38*AA6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AB$15*AB$189*Sensitivities!$F$38*AB6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AC$15*AC$189*Sensitivities!$F$38*AC6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AD$15*AD$189*Sensitivities!$F$38*AD6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AE$15*AE$189*Sensitivities!$F$38*AE6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AF$15*AF$189*Sensitivities!$F$38*AF6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AG$15*AG$189*Sensitivities!$F$38*AG6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AH$15*AH$189*Sensitivities!$F$38*AH6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AI$15*AI$189*Sensitivities!$F$38*AI6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AJ$15*AJ$189*Sensitivities!$F$38*AJ6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AK$15*AK$189*Sensitivities!$F$38*AK6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AL$15*AL$189*Sensitivities!$F$38*AL6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AM$15*AM$189*Sensitivities!$F$38*AM6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AN$15*AN$189*Sensitivities!$F$38*AN6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AO$15*AO$189*Sensitivities!$F$38*AO6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AP$15*AP$189*Sensitivities!$F$38*AP6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AQ$15*AQ$189*Sensitivities!$F$38*AQ6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AR$15*AR$189*Sensitivities!$F$38*AR6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AS$15*AS$189*Sensitivities!$F$38*AS6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AT$15*AT$189*Sensitivities!$F$38*AT6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AU$15*AU$189*Sensitivities!$F$38*AU6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AV$15*AV$189*Sensitivities!$F$38*AV6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AW$15*AW$189*Sensitivities!$F$38*AW6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AX$15*AX$189*Sensitivities!$F$38*AX6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AY$15*AY$189*Sensitivities!$F$38*AY6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AZ$15*AZ$189*Sensitivities!$F$38*AZ6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BA$15*BA$189*Sensitivities!$F$38*BA6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BB$15*BB$189*Sensitivities!$F$38*BB6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BC$15*BC$189*Sensitivities!$F$38*BC6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BD$15*BD$189*Sensitivities!$F$38*BD6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BE$15*BE$189*Sensitivities!$F$38*BE6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BF$15*BF$189*Sensitivities!$F$38*BF6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BG$15*BG$189*Sensitivities!$F$38*BG6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BH$15*BH$189*Sensitivities!$F$38*BH6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BI$15*BI$189*Sensitivities!$F$38*BI6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BJ$15*BJ$189*Sensitivities!$F$38*BJ6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BK$15*BK$189*Sensitivities!$F$38*BK6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BL$15*BL$189*Sensitivities!$F$38*BL6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BM$15*BM$189*Sensitivities!$F$38*BM6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BN$15*BN$189*Sensitivities!$F$38*BN6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BO$15*BO$189*Sensitivities!$F$38*BO6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BP$15*BP$189*Sensitivities!$F$38*BP6","v":0},{"$f":"'Timing and Operations'!$E$349*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BQ$15*BQ$189*Sensitivities!$F$38*BQ6","v":0}]
[null,null,null,null,"Contingency",null,null,1377829.3357470732,null,{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*J$15*J$189*Sensitivities!$F$38*J6","v":0},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*K$15*K$189*Sensitivities!$F$38*K6","v":0},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*L$15*L$189*Sensitivities!$F$38*L6","v":0},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*M$15*M$189*Sensitivities!$F$38*M6","v":0},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*N$15*N$189*Sensitivities!$F$38*N6","v":3771.6185182032546},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*O$15*O$189*Sensitivities!$F$38*O6","v":22870.97923751601},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*P$15*P$189*Sensitivities!$F$38*P6","v":23119.695765627945},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Q$15*Q$189*Sensitivities!$F$38*Q6","v":23371.117027573695},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*R$15*R$189*Sensitivities!$F$38*R6","v":23630.353742663301},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*S$15*S$189*Sensitivities!$F$38*S6","v":23892.465958926903},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*T$15*T$189*Sensitivities!$F$38*T6","v":24162.782971286353},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*U$15*U$189*Sensitivities!$F$38*U6","v":24436.158323764252},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*V$15*V$189*Sensitivities!$F$38*V6","v":24718.15169955794},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*W$15*W$189*Sensitivities!$F$38*W6","v":25003.399280163118},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*X$15*X$189*Sensitivities!$F$38*X6","v":25297.703720474266},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Y$15*Y$189*Sensitivities!$F$38*Y6","v":25595.472293906536},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Z$15*Z$189*Sensitivities!$F$38*Z6","v":25902.764039666265},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AA$15*AA$189*Sensitivities!$F$38*AA6","v":26213.745040147602},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AB$15*AB$189*Sensitivities!$F$38*AB6","v":26534.745024131342},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AC$15*AC$189*Sensitivities!$F$38*AC6","v":26859.67580814231},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AD$15*AD$189*Sensitivities!$F$38*AD6","v":27195.153077397714},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AE$15*AE$189*Sensitivities!$F$38*AE6","v":27534.820456727077},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AF$15*AF$189*Sensitivities!$F$38*AF6","v":27885.595891226942},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AG$15*AG$189*Sensitivities!$F$38*AG6","v":28240.839973185106},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AH$15*AH$189*Sensitivities!$F$38*AH6","v":28607.790329195937},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AI$15*AI$189*Sensitivities!$F$38*AI6","v":28979.50869366205},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AJ$15*AJ$189*Sensitivities!$F$38*AJ6","v":29363.57100332978},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AK$15*AK$189*Sensitivities!$F$38*AK6","v":29752.723249451108},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AL$15*AL$189*Sensitivities!$F$38*AL6","v":30154.899611456054},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AM$15*AM$189*Sensitivities!$F$38*AM6","v":30562.512310323327},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AN$15*AN$189*Sensitivities!$F$38*AN6","v":30983.875110197954},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AO$15*AO$189*Sensitivities!$F$38*AO6","v":31411.047203736514},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AP$15*AP$189*Sensitivities!$F$38*AP6","v":31852.744806618142},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AQ$15*AQ$189*Sensitivities!$F$38*AQ6","v":32300.653497309926},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AR$15*AR$189*Sensitivities!$F$38*AR6","v":32763.916460564626},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AS$15*AS$189*Sensitivities!$F$38*AS6","v":33233.82364150184},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AT$15*AT$189*Sensitivities!$F$38*AT6","v":33719.971499882406},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AU$15*AU$189*Sensitivities!$F$38*AU6","v":34213.230780131162},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AV$15*AV$189*Sensitivities!$F$38*AV6","v":34723.679461972461},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AW$15*AW$189*Sensitivities!$F$38*AW6","v":35241.743848348313},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AX$15*AX$189*Sensitivities!$F$38*AX6","v":35778.013787857526},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AY$15*AY$189*Sensitivities!$F$38*AY6","v":36322.444091089346},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AZ$15*AZ$189*Sensitivities!$F$38*AZ6","v":36886.169109130838},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BA$15*BA$189*Sensitivities!$F$38*BA6","v":37458.643150095158},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BB$15*BB$189*Sensitivities!$F$38*BB6","v":38040.001998983244},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BC$15*BC$189*Sensitivities!$F$38*BC6","v":38630.383548181802},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BD$15*BD$189*Sensitivities!$F$38*BD6","v":39229.927830170003},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BE$15*BE$189*Sensitivities!$F$38*BE6","v":39838.777050733726},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BF$15*BF$189*Sensitivities!$F$38*BF6","v":40457.075622695338},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BG$15*BG$189*Sensitivities!$F$38*BG6","v":41084.970200166928},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BH$15*BH$189*Sensitivities!$F$38*BH6","v":0},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BI$15*BI$189*Sensitivities!$F$38*BI6","v":0},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BJ$15*BJ$189*Sensitivities!$F$38*BJ6","v":0},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BK$15*BK$189*Sensitivities!$F$38*BK6","v":0},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BL$15*BL$189*Sensitivities!$F$38*BL6","v":0},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BM$15*BM$189*Sensitivities!$F$38*BM6","v":0},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BN$15*BN$189*Sensitivities!$F$38*BN6","v":0},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BO$15*BO$189*Sensitivities!$F$38*BO6","v":0},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BP$15*BP$189*Sensitivities!$F$38*BP6","v":0},{"$f":"'Timing and Operations'!$E$61*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BQ$15*BQ$189*Sensitivities!$F$38*BQ6","v":0}]
[null,null,null,null,"Line O & M",null,null,10820649.23361576,null,{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*J$15*J$189*Sensitivities!$F$38*J6","v":0},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*K$15*K$189*Sensitivities!$F$38*K6","v":0},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*L$15*L$189*Sensitivities!$F$38*L6","v":0},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*M$15*M$189*Sensitivities!$F$38*M6","v":0},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*N$15*N$189*Sensitivities!$F$38*N6","v":29620.04071887373},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*O$15*O$189*Sensitivities!$F$38*O6","v":179615.02018991631},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*P$15*P$189*Sensitivities!$F$38*P6","v":181568.29135309905},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Q$15*Q$189*Sensitivities!$F$38*Q6","v":183542.8038814688},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*R$15*R$189*Sensitivities!$F$38*R6","v":185578.69431410969},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*S$15*S$189*Sensitivities!$F$38*S6","v":187637.16721670344},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*T$15*T$189*Sensitivities!$F$38*T6","v":189760.07569073053},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*U$15*U$189*Sensitivities!$F$38*U6","v":191907.0025426512},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*V$15*V$189*Sensitivities!$F$38*V6","v":194121.61020595243},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*W$15*W$189*Sensitivities!$F$38*W6","v":196361.77445154282},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*X$15*X$189*Sensitivities!$F$38*X6","v":198673.06586759895},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Y$15*Y$189*Sensitivities!$F$38*Y6","v":201011.56251759059},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Z$15*Z$189*Sensitivities!$F$38*Z6","v":203424.84847905443},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AA$15*AA$189*Sensitivities!$F$38*AA6","v":205867.10764513823},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AB$15*AB$189*Sensitivities!$F$38*AB6","v":208388.04992773305},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AC$15*AC$189*Sensitivities!$F$38*AC6","v":210939.86236760978},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AD$15*AD$189*Sensitivities!$F$38*AD6","v":213574.50060783545},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AE$15*AE$189*Sensitivities!$F$38*AE6","v":216242.0454716786},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AF$15*AF$189*Sensitivities!$F$38*AF6","v":218996.82637089223},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AG$15*AG$189*Sensitivities!$F$38*AG6","v":221786.70136009247},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AH$15*AH$189*Sensitivities!$F$38*AH6","v":224668.51043871156},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AI$15*AI$189*Sensitivities!$F$38*AI6","v":227587.76460991139},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AJ$15*AJ$189*Sensitivities!$F$38*AJ6","v":230603.96075913441},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AK$15*AK$189*Sensitivities!$F$38*AK6","v":233660.1302312914},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AL$15*AL$189*Sensitivities!$F$38*AL6","v":236818.5833360423},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AM$15*AM$189*Sensitivities!$F$38*AM6","v":240019.7301857853},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AN$15*AN$189*Sensitivities!$F$38*AN6","v":243328.86212197348},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AO$15*AO$189*Sensitivities!$F$38*AO6","v":246683.61678327105},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AP$15*AP$189*Sensitivities!$F$38*AP6","v":250152.44612527336},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AQ$15*AQ$189*Sensitivities!$F$38*AQ6","v":253670.05364379523},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AR$15*AR$189*Sensitivities!$F$38*AR6","v":257308.24445469602},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AS$15*AS$189*Sensitivities!$F$38*AS6","v":260998.61498561656},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AT$15*AT$189*Sensitivities!$F$38*AT6","v":264816.53010378848},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AU$15*AU$189*Sensitivities!$F$38*AU6","v":268690.29408479965},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AV$15*AV$189*Sensitivities!$F$38*AV6","v":272699.05336627591},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AW$15*AW$189*Sensitivities!$F$38*AW6","v":276767.62184566737},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AX$15*AX$189*Sensitivities!$F$38*AX6","v":280979.16587322665},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AY$15*AY$189*Sensitivities!$F$38*AY6","v":285254.79652687965},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AZ$15*AZ$189*Sensitivities!$F$38*AZ6","v":289681.9563544307},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BA$15*BA$189*Sensitivities!$F$38*BA6","v":294177.82578608766},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BB$15*BB$189*Sensitivities!$F$38*BB6","v":298743.47119620349},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BC$15*BC$189*Sensitivities!$F$38*BC6","v":303379.97550928115},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BD$15*BD$189*Sensitivities!$F$38*BD6","v":308088.43845683249},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BE$15*BE$189*Sensitivities!$F$38*BE6","v":312869.976838223},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BF$15*BF$189*Sensitivities!$F$38*BF6","v":317725.72478556546},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BG$15*BG$189*Sensitivities!$F$38*BG6","v":322656.83403272455},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BH$15*BH$189*Sensitivities!$F$38*BH6","v":0},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BI$15*BI$189*Sensitivities!$F$38*BI6","v":0},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BJ$15*BJ$189*Sensitivities!$F$38*BJ6","v":0},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BK$15*BK$189*Sensitivities!$F$38*BK6","v":0},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BL$15*BL$189*Sensitivities!$F$38*BL6","v":0},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BM$15*BM$189*Sensitivities!$F$38*BM6","v":0},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BN$15*BN$189*Sensitivities!$F$38*BN6","v":0},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BO$15*BO$189*Sensitivities!$F$38*BO6","v":0},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BP$15*BP$189*Sensitivities!$F$38*BP6","v":0},{"$f":"'Timing and Operations'!$E$60*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BQ$15*BQ$189*Sensitivities!$F$38*BQ6","v":0}]
[null,null,null,null,"Miscellaneous",null,null,2404588.7185812807,null,{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*J$15*J$189*Sensitivities!$F$38*J6","v":0},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*K$15*K$189*Sensitivities!$F$38*K6","v":0},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*L$15*L$189*Sensitivities!$F$38*L6","v":0},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*M$15*M$189*Sensitivities!$F$38*M6","v":0},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*N$15*N$189*Sensitivities!$F$38*N6","v":6582.2312708608297},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*O$15*O$189*Sensitivities!$F$38*O6","v":39914.448931092513},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*P$15*P$189*Sensitivities!$F$38*P6","v":40348.509189577569},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Q$15*Q$189*Sensitivities!$F$38*Q6","v":40787.289751437514},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*R$15*R$189*Sensitivities!$F$38*R6","v":41239.709847579928},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*S$15*S$189*Sensitivities!$F$38*S6","v":41697.148270378544},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*T$15*T$189*Sensitivities!$F$38*T6","v":42168.905709051229},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*U$15*U$189*Sensitivities!$F$38*U6","v":42646.000565033602},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*V$15*V$189*Sensitivities!$F$38*V6","v":43138.135601322763},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*W$15*W$189*Sensitivities!$F$38*W6","v":43635.949878120628},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*X$15*X$189*Sensitivities!$F$38*X6","v":44149.570192799772},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Y$15*Y$189*Sensitivities!$F$38*Y6","v":44669.236115020132},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*Z$15*Z$189*Sensitivities!$F$38*Z6","v":45205.521884234324},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AA$15*AA$189*Sensitivities!$F$38*AA6","v":45748.246143364049},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AB$15*AB$189*Sensitivities!$F$38*AB6","v":46308.45553949623},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AC$15*AC$189*Sensitivities!$F$38*AC6","v":46875.524970579951},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AD$15*AD$189*Sensitivities!$F$38*AD6","v":47461.000135074544},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AE$15*AE$189*Sensitivities!$F$38*AE6","v":48053.78788259525},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AF$15*AF$189*Sensitivities!$F$38*AF6","v":48665.961415753831},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AG$15*AG$189*Sensitivities!$F$38*AG6","v":49285.933635576104},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AH$15*AH$189*Sensitivities!$F$38*AH6","v":49926.335653047012},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AI$15*AI$189*Sensitivities!$F$38*AI6","v":50575.058802202533},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AJ$15*AJ$189*Sensitivities!$F$38*AJ6","v":51245.324613140976},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AK$15*AK$189*Sensitivities!$F$38*AK6","v":51924.473384731427},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AL$15*AL$189*Sensitivities!$F$38*AL6","v":52626.351852453845},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AM$15*AM$189*Sensitivities!$F$38*AM6","v":53337.7178190634},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AN$15*AN$189*Sensitivities!$F$38*AN6","v":54073.080471549656},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AO$15*AO$189*Sensitivities!$F$38*AO6","v":54818.581507393566},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AP$15*AP$189*Sensitivities!$F$38*AP6","v":55589.43247228297},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AQ$15*AQ$189*Sensitivities!$F$38*AQ6","v":56371.123031954492},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AR$15*AR$189*Sensitivities!$F$38*AR6","v":57179.609878821335},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AS$15*AS$189*Sensitivities!$F$38*AS6","v":57999.692219025899},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AT$15*AT$189*Sensitivities!$F$38*AT6","v":58848.117800841886},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AU$15*AU$189*Sensitivities!$F$38*AU6","v":59708.954241066596},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AV$15*AV$189*Sensitivities!$F$38*AV6","v":60599.789636950198},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AW$15*AW$189*Sensitivities!$F$38*AW6","v":61503.915965703862},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AX$15*AX$189*Sensitivities!$F$38*AX6","v":62439.814638494812},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AY$15*AY$189*Sensitivities!$F$38*AY6","v":63389.954783751033},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*AZ$15*AZ$189*Sensitivities!$F$38*AZ6","v":64373.768078762376},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BA$15*BA$189*Sensitivities!$F$38*BA6","v":65372.850174686144},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BB$15*BB$189*Sensitivities!$F$38*BB6","v":66387.438043600778},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BC$15*BC$189*Sensitivities!$F$38*BC6","v":67417.772335395814},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BD$15*BD$189*Sensitivities!$F$38*BD6","v":68464.097434851661},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BE$15*BE$189*Sensitivities!$F$38*BE6","v":69526.661519605099},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BF$15*BF$189*Sensitivities!$F$38*BF6","v":70605.716619014551},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BG$15*BG$189*Sensitivities!$F$38*BG6","v":71701.518673938801},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BH$15*BH$189*Sensitivities!$F$38*BH6","v":0},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BI$15*BI$189*Sensitivities!$F$38*BI6","v":0},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BJ$15*BJ$189*Sensitivities!$F$38*BJ6","v":0},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BK$15*BK$189*Sensitivities!$F$38*BK6","v":0},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BL$15*BL$189*Sensitivities!$F$38*BL6","v":0},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BM$15*BM$189*Sensitivities!$F$38*BM6","v":0},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BN$15*BN$189*Sensitivities!$F$38*BN6","v":0},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BO$15*BO$189*Sensitivities!$F$38*BO6","v":0},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BP$15*BP$189*Sensitivities!$F$38*BP6","v":0},{"$f":"'Timing and Operations'!$E$63*'Timing and Operations'!$E$24*'Timing and Operations'!$G$154*BQ$15*BQ$189*Sensitivities!$F$38*BQ6","v":0}]
[]
[null,null,null,"MRA calc's"]
[null,null,null,null,"MRA required balance inflated",null,null,{"$f":"SUM(J125:BQ125)","v":0},null,{"$f":"'Time SA'!H$16*'Debt Financing Assumptions'!$F$61*J$15","v":0},{"$f":"'Time SA'!I$16*'Debt Financing Assumptions'!$F$61*K$15","v":0},{"$f":"'Time SA'!J$16*'Debt Financing Assumptions'!$F$61*L$15","v":0},{"$f":"'Time SA'!K$16*'Debt Financing Assumptions'!$F$61*M$15","v":0},{"$f":"'Time SA'!L$16*'Debt Financing Assumptions'!$F$61*N$15","v":0},{"$f":"'Time SA'!M$16*'Debt Financing Assumptions'!$F$61*O$15","v":0},{"$f":"'Time SA'!N$16*'Debt Financing Assumptions'!$F$61*P$15","v":0},{"$f":"'Time SA'!O$16*'Debt Financing Assumptions'!$F$61*Q$15","v":0},{"$f":"'Time SA'!P$16*'Debt Financing Assumptions'!$F$61*R$15","v":0},{"$f":"'Time SA'!Q$16*'Debt Financing Assumptions'!$F$61*S$15","v":0},{"$f":"'Time SA'!R$16*'Debt Financing Assumptions'!$F$61*T$15","v":0},{"$f":"'Time SA'!S$16*'Debt Financing Assumptions'!$F$61*U$15","v":0},{"$f":"'Time SA'!T$16*'Debt Financing Assumptions'!$F$61*V$15","v":0},{"$f":"'Time SA'!U$16*'Debt Financing Assumptions'!$F$61*W$15","v":0},{"$f":"'Time SA'!V$16*'Debt Financing Assumptions'!$F$61*X$15","v":0},{"$f":"'Time SA'!W$16*'Debt Financing Assumptions'!$F$61*Y$15","v":0},{"$f":"'Time SA'!X$16*'Debt Financing Assumptions'!$F$61*Z$15","v":0},{"$f":"'Time SA'!Y$16*'Debt Financing Assumptions'!$F$61*AA$15","v":0},{"$f":"'Time SA'!Z$16*'Debt Financing Assumptions'!$F$61*AB$15","v":0},{"$f":"'Time SA'!AA$16*'Debt Financing Assumptions'!$F$61*AC$15","v":0},{"$f":"'Time SA'!AB$16*'Debt Financing Assumptions'!$F$61*AD$15","v":0},{"$f":"'Time SA'!AC$16*'Debt Financing Assumptions'!$F$61*AE$15","v":0},{"$f":"'Time SA'!AD$16*'Debt Financing Assumptions'!$F$61*AF$15","v":0},{"$f":"'Time SA'!AE$16*'Debt Financing Assumptions'!$F$61*AG$15","v":0},{"$f":"'Time SA'!AF$16*'Debt Financing Assumptions'!$F$61*AH$15","v":0},{"$f":"'Time SA'!AG$16*'Debt Financing Assumptions'!$F$61*AI$15","v":0},{"$f":"'Time SA'!AH$16*'Debt Financing Assumptions'!$F$61*AJ$15","v":0},{"$f":"'Time SA'!AI$16*'Debt Financing Assumptions'!$F$61*AK$15","v":0},{"$f":"'Time SA'!AJ$16*'Debt Financing Assumptions'!$F$61*AL$15","v":0},{"$f":"'Time SA'!AK$16*'Debt Financing Assumptions'!$F$61*AM$15","v":0},{"$f":"'Time SA'!AL$16*'Debt Financing Assumptions'!$F$61*AN$15","v":0},{"$f":"'Time SA'!AM$16*'Debt Financing Assumptions'!$F$61*AO$15","v":0},{"$f":"'Time SA'!AN$16*'Debt Financing Assumptions'!$F$61*AP$15","v":0},{"$f":"'Time SA'!AO$16*'Debt Financing Assumptions'!$F$61*AQ$15","v":0},{"$f":"'Time SA'!AP$16*'Debt Financing Assumptions'!$F$61*AR$15","v":0},{"$f":"'Time SA'!AQ$16*'Debt Financing Assumptions'!$F$61*AS$15","v":0},{"$f":"'Time SA'!AR$16*'Debt Financing Assumptions'!$F$61*AT$15","v":0},{"$f":"'Time SA'!AS$16*'Debt Financing Assumptions'!$F$61*AU$15","v":0},{"$f":"'Time SA'!AT$16*'Debt Financing Assumptions'!$F$61*AV$15","v":0},{"$f":"'Time SA'!AU$16*'Debt Financing Assumptions'!$F$61*AW$15","v":0},{"$f":"'Time SA'!AV$16*'Debt Financing Assumptions'!$F$61*AX$15","v":0},{"$f":"'Time SA'!AW$16*'Debt Financing Assumptions'!$F$61*AY$15","v":0},{"$f":"'Time SA'!AX$16*'Debt Financing Assumptions'!$F$61*AZ$15","v":0},{"$f":"'Time SA'!AY$16*'Debt Financing Assumptions'!$F$61*BA$15","v":0},{"$f":"'Time SA'!AZ$16*'Debt Financing Assumptions'!$F$61*BB$15","v":0},{"$f":"'Time SA'!BA$16*'Debt Financing Assumptions'!$F$61*BC$15","v":0},{"$f":"'Time SA'!BB$16*'Debt Financing Assumptions'!$F$61*BD$15","v":0},{"$f":"'Time SA'!BC$16*'Debt Financing Assumptions'!$F$61*BE$15","v":0},{"$f":"'Time SA'!BD$16*'Debt Financing Assumptions'!$F$61*BF$15","v":0},{"$f":"'Time SA'!BE$16*'Debt Financing Assumptions'!$F$61*BG$15","v":0},{"$f":"'Time SA'!BF$16*'Debt Financing Assumptions'!$F$61*BH$15","v":0},{"$f":"'Time SA'!BG$16*'Debt Financing Assumptions'!$F$61*BI$15","v":0},{"$f":"'Time SA'!BH$16*'Debt Financing Assumptions'!$F$61*BJ$15","v":0},{"$f":"'Time SA'!BI$16*'Debt Financing Assumptions'!$F$61*BK$15","v":0},{"$f":"'Time SA'!BJ$16*'Debt Financing Assumptions'!$F$61*BL$15","v":0},{"$f":"'Time SA'!BK$16*'Debt Financing Assumptions'!$F$61*BM$15","v":0},{"$f":"'Time SA'!BL$16*'Debt Financing Assumptions'!$F$61*BN$15","v":0},{"$f":"'Time SA'!BM$16*'Debt Financing Assumptions'!$F$61*BO$15","v":0},{"$f":"'Time SA'!BN$16*'Debt Financing Assumptions'!$F$61*BP$15","v":0},{"$f":"'Time SA'!BO$16*'Debt Financing Assumptions'!$F$61*BQ$15","v":0}]
[null,null,null,null,"MRA built up over 2 years",null,null,{"$f":"SUM(J126:BQ126)","v":0},null,{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!H$14*('Time SA'!H$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!I$14*('Time SA'!I$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!J$14*('Time SA'!J$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!K$14*('Time SA'!K$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!L$14*('Time SA'!L$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!M$14*('Time SA'!M$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!N$14*('Time SA'!N$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!O$14*('Time SA'!O$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!P$14*('Time SA'!P$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!Q$14*('Time SA'!Q$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!R$14*('Time SA'!R$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!S$14*('Time SA'!S$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!T$14*('Time SA'!T$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!U$14*('Time SA'!U$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!V$14*('Time SA'!V$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!W$14*('Time SA'!W$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!X$14*('Time SA'!X$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!Y$14*('Time SA'!Y$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!Z$14*('Time SA'!Z$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!AA$14*('Time SA'!AA$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!AB$14*('Time SA'!AB$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!AC$14*('Time SA'!AC$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!AD$14*('Time SA'!AD$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!AE$14*('Time SA'!AE$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!AF$14*('Time SA'!AF$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!AG$14*('Time SA'!AG$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!AH$14*('Time SA'!AH$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!AI$14*('Time SA'!AI$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!AJ$14*('Time SA'!AJ$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!AK$14*('Time SA'!AK$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!AL$14*('Time SA'!AL$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!AM$14*('Time SA'!AM$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!AN$14*('Time SA'!AN$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!AO$14*('Time SA'!AO$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!AP$14*('Time SA'!AP$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!AQ$14*('Time SA'!AQ$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!AR$14*('Time SA'!AR$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!AS$14*('Time SA'!AS$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!AT$14*('Time SA'!AT$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!AU$14*('Time SA'!AU$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!AV$14*('Time SA'!AV$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!AW$14*('Time SA'!AW$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!AX$14*('Time SA'!AX$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!AY$14*('Time SA'!AY$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!AZ$14*('Time SA'!AZ$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!BA$14*('Time SA'!BA$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!BB$14*('Time SA'!BB$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!BC$14*('Time SA'!BC$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!BD$14*('Time SA'!BD$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!BE$14*('Time SA'!BE$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!BF$14*('Time SA'!BF$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!BG$14*('Time SA'!BG$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!BH$14*('Time SA'!BH$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!BI$14*('Time SA'!BI$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!BJ$14*('Time SA'!BJ$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!BK$14*('Time SA'!BK$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!BL$14*('Time SA'!BL$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!BM$14*('Time SA'!BM$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!BN$14*('Time SA'!BN$13>0)","v":0},{"$f":"'Debt Financing Assumptions'!$F$60*'Time SA'!BO$14*('Time SA'!BO$13>0)","v":0}]
[null,null,null,null,"MRA target balance",null,null,{"$f":"SUM(J127:BQ127)","v":0},null,{"$f":"SUM(J125:J126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP125:AP126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Operating Expense Summary"]
[null,null,null,null,"Service & Availability",null,null,null,null,{"$f":"J101","v":899612.63674147683},908831.4122247108,908023.17674017756,917514.28981349512,927296.42774358939,937182.85856976791,941508.40607758437,951747.08888674492,962304.04209646955,972978.09496678028,1176026.6834887613,1189332.1338379285,1203057.0319547781,1216940.3154569697,1231264.4053304926,1245757.0980090168,1260713.2929580314,1275849.0476042856,1291472.4361441301,1307287.1406315197,1588338.1836564287,1608176.5227456,1628663.629948827,1649411.72937251,1670843.5359999465,1692553.8190848595,1714985.052680508,1737713.565000738,1761202.7533321467,1785009.4519711123,1809619.2279230442,1834568.2967967784,{"$f":"AP101","v":1860365.7308575371},1886525.924705043,1913582.8878159737,1941027.9077477516,1969421.4675917081,1998230.3714074814,2028043.2255531517,2058300.8763974556,2089621.8260992442,2121419.3834250546,2154343.852307044,2187779.3095676778,2221733.6857562391,2256215.0345042874,2291231.5344358943,2326791.4911075323,2362903.3389780661,2399575.6434093225,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Maintenance & Services",null,null,null,null,{"$f":"J108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Rent",null,null,null,null,{"$f":"J110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"BOP Maintenance ",null,null,null,null,{"$f":"J111","v":0},0,0,0,39493.387625164971,239486.69358655508,242091.05513746539,244723.73850862507,247438.25908547957,250182.88962227126,253013.43425430739,255876.0033902016,258828.81360793655,261815.69926872375,264897.42115679861,268015.41669012076,271233.13130540593,274489.47686018434,277850.73323697736,281253.1498234797,284766.00081044727,288322.72729557147,291995.76849452296,295715.60181345663,299558.01391828206,303450.35281321517,307471.94767884584,311546.84030838858,315758.11111472308,320026.3069143804,324438.48282929795,328911.4890443614,{"$f":"AP111","v":333536.59483369783},338226.73819172697,343077.65927292802,347998.15331415541,353088.70680505136,358253.72544639959,363598.73782170122,369023.49579422316,374638.88783096889,380339.72870250623,386242.60847257427,392237.10104811686,398324.62826160464,404506.63401237485,410784.58460910997,417159.96911763062,423634.29971408728,430209.11204363278,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Metering and Electrical input charge",null,null,null,null,{"$f":"J112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Insurance",null,null,null,null,{"$f":"J113","v":0},0,0,0,13164.462541721659,79828.897862185026,80697.018379155139,81574.579502875029,82479.419695159857,83394.296540757088,84337.811418102458,85292.001130067205,86276.271202645527,87271.899756241255,88299.140385599545,89338.472230040265,90411.043768468648,91496.492286728098,92616.91107899246,93751.049941159901,94922.000270149088,96107.575765190501,97331.922831507662,98571.867271152209,99852.671306094024,101150.11760440507,102490.64922628195,103848.94676946285,105252.70370490769,106675.4356381268,108146.16094309931,109637.16301478713,{"$f":"AP113","v":111178.86494456594},112742.24606390898,114359.21975764267,115999.3844380518,117696.23560168377,119417.90848213319,121199.5792739004,123007.83193140772,124879.62927698962,126779.90956750207,128747.53615752475,130745.70034937229,132774.87608720156,134835.54467079163,136928.19486970332,139053.3230392102,141211.4332380291,143403.0373478776,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Bank agency fees",null,null,null,null,{"$f":"J114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Business rates",null,null,null,null,{"$f":"J115","v":0},0,0,0,43442.726387681476,263435.3629452106,266300.16065121192,269196.11235948757,272182.08499402757,275201.17858449835,278314.77767973812,281463.6037292218,284711.69496873021,287997.26919559611,291387.1632724785,294816.95835913287,298356.44443594653,301938.42454620276,305635.80656067515,309378.46480582765,313242.60089149198,317155.00002512865,321195.34534397529,325287.16199480224,329513.81531011028,333795.38809453673,338219.14244673046,342701.52433922741,347333.9222261954,352028.93760581844,356882.33111222775,361802.63794879755,{"$f":"AP115","v":366890.25431706756},372049.41201089963,377385.42520022084,382797.96864557092,388397.57748555648,394079.09799103951,399958.61160387134,405925.84537364548,412102.77661406575,418373.70157275681,424866.86931983166,431460.81115292857,438157.09108776512,444957.29741361237,451863.04307002097,458875.96602939366,465997.72968549602,473230.02324799605,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"SPV O&M cost",null,null,null,null,{"$f":"J116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"SPV overheads",null,null,null,null,{"$f":"J117+J118+J119+J120","v":0},0,0,0,3771.6185182032546,22870.97923751601,23119.695765627945,23371.117027573695,23630.353742663301,23892.465958926903,24162.782971286353,24436.158323764252,24718.15169955794,25003.399280163118,25297.703720474266,25595.472293906536,25902.764039666265,26213.745040147602,26534.745024131342,26859.67580814231,27195.153077397714,27534.820456727077,27885.595891226942,28240.839973185106,28607.790329195937,28979.50869366205,29363.57100332978,29752.723249451108,30154.899611456054,30562.512310323327,30983.875110197954,31411.047203736514,{"$f":"AP117+AP118+AP119+AP120","v":31852.744806618142},32300.653497309926,32763.916460564626,33233.82364150184,33719.971499882406,34213.230780131162,34723.679461972461,35241.743848348313,35778.013787857526,36322.444091089346,36886.169109130838,37458.643150095158,38040.001998983244,38630.383548181802,39229.927830170003,39838.777050733726,40457.075622695338,41084.970200166928,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Line O & M",null,null,null,null,{"$f":"J121","v":0},0,0,0,29620.04071887373,179615.02018991631,181568.29135309905,183542.8038814688,185578.69431410969,187637.16721670344,189760.07569073053,191907.0025426512,194121.61020595243,196361.77445154282,198673.06586759895,201011.56251759059,203424.84847905443,205867.10764513823,208388.04992773305,210939.86236760978,213574.50060783545,216242.0454716786,218996.82637089223,221786.70136009247,224668.51043871156,227587.76460991139,230603.96075913441,233660.1302312914,236818.5833360423,240019.7301857853,243328.86212197348,246683.61678327105,{"$f":"AP121","v":250152.44612527336},253670.05364379523,257308.24445469602,260998.61498561656,264816.53010378848,268690.29408479965,272699.05336627591,276767.62184566737,280979.16587322665,285254.79652687965,289681.9563544307,294177.82578608766,298743.47119620349,303379.97550928115,308088.43845683249,312869.976838223,317725.72478556546,322656.83403272455,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TUoS charge",null,null,null,null,{"$f":"J119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Miscellaneous",null,null,null,null,{"$f":"J122","v":0},0,0,0,6582.2312708608297,39914.448931092513,40348.509189577569,40787.289751437514,41239.709847579928,41697.148270378544,42168.905709051229,42646.000565033602,43138.135601322763,43635.949878120628,44149.570192799772,44669.236115020132,45205.521884234324,45748.246143364049,46308.45553949623,46875.524970579951,47461.000135074544,48053.78788259525,48665.961415753831,49285.933635576104,49926.335653047012,50575.058802202533,51245.324613140976,51924.473384731427,52626.351852453845,53337.7178190634,54073.080471549656,54818.581507393566,{"$f":"AP122","v":55589.43247228297},56371.123031954492,57179.609878821335,57999.692219025899,58848.117800841886,59708.954241066596,60599.789636950198,61503.915965703862,62439.814638494812,63389.954783751033,64373.768078762376,65372.850174686144,66387.438043600778,67417.772335395814,68464.097434851661,69526.661519605099,70605.716619014551,71701.518673938801,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total Opex",null,null,null,null,{"$f":"SUM(J130:J142)","v":899612.63674147683},908831.4122247108,908023.17674017756,917514.28981349512,1063370.8948060954,1762334.2613222436,1775633.1365537213,1794942.7299182126,1814852.5637754896,1834983.2411603159,2047784.4712119773,2070952.9035188684,2094851.7092409234,2119026.3072873577,2143968.4699262423,2169204.2162148282,2195247.0468708072,2221602.5401260504,2248807.1375121358,2276344.8683483191,2569499.4394488246,2601592.4796424913,2634735.0502967057,2668299.8354207752,2702970.6729553873,2738092.0097027919,2774379.6484079715,2811148.2032832913,2849147.3251779247,2887660.0924446099,2927472.0205113906,2967832.8322991258,{"$f":"SUM(AP130:AP142)","v":3009566.068357043},3051886.1511446382,3095656.9628408467,3140055.5449916739,3185988.6068885131,3232593.5824330514,3280822.6767178234,3329771.3311564513,3380440.1141208475,3431879.9186695395,3485142.7597992988,3539232.2412289646,3594161.1924315984,3649942.6419939254,3706589.8207065826,3764116.1647023289,3822535.3186429543,3881861.1389556588,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Op Exp per MWH",{"$f":"'Debt Financing Assumptions'!F105","v":3.5231439103343254E-2},{"$f":"NPV(F145,J145:BQ145)","v":379.0615519702103},{"$f":"'Timing and Operations'!F10*'Timing and Operations'!F12","v":50},{"$f":"PMT(F145,H145,-G145)","v":16.228315159090638},{"$f":"IF(J6,(J144/J49)/J15)","v":8.3670403686456005},8.3670403686456005,8.3670403686456005,8.3670403686455987,9.5948468445363346,15.733879223990007,15.779778531499939,15.779778531499939,15.779778531499939,15.779778531499939,17.412738162854335,17.412738162854339,17.412738162854339,17.412738162854339,17.412738162854339,17.412738162854339,17.412738162854335,17.412738162854335,17.412738162854339,17.412738162854339,19.412738162854339,19.412738162854335,19.412738162854335,19.412738162854343,19.412738162854339,19.412738162854335,19.412738162854339,19.412738162854343,19.412738162854335,19.412738162854339,19.412738162854343,19.412738162854339,{"$f":"IF(AP6,(AP144/AP49)/AP15)","v":19.412738162854339},19.412738162854339,19.412738162854335,19.412738162854339,19.412738162854343,19.412738162854339,19.412738162854339,19.412738162854339,19.412738162854343,19.412738162854339,19.412738162854339,19.412738162854343,19.412738162854343,19.412738162854339,19.412738162854339,19.412738162854343,19.412738162854339,19.412738162854339,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,"Op Exp per kW/Yr",{"$f":"F145","v":3.5231439103343254E-2},{"$f":"NPV(F146,J146:BQ146)","v":1058.5472708078587},{"$f":"G51*1000","v":75000},{"$f":"PMT(F146,H145,-G146)","v":45.318335853843642},{"$f":"IF(J6,(J144*'Timing and Operations'!$F$12/$H$146)/J15)","v":23.746329929445711},{"$f":"IF(K6,(K144*'Timing and Operations'!$F$12/$H$146)/K15)","v":23.746329929445707},{"$f":"IF(L6,(L144*'Timing and Operations'!$F$12/$H$146)/L15)","v":23.479789491462132},{"$f":"IF(M6,(M144*'Timing and Operations'!$F$12/$H$146)/M15)","v":23.479789491462132},{"$f":"IF(N6,(N144*'Timing and Operations'!$F$12/$H$146)/N15)","v":26.925289491462134},{"$f":"IF(O6,(O144*'Timing and Operations'!$F$12/$H$146)/O15)","v":44.152789491462137},{"$f":"IF(P6,(P144*'Timing and Operations'!$F$12/$H$146)/P15)","v":44.007403798016547},{"$f":"IF(Q6,(Q144*'Timing and Operations'!$F$12/$H$146)/Q15)","v":44.007403798016554},{"$f":"IF(R6,(R144*'Timing and Operations'!$F$12/$H$146)/R15)","v":44.007403798016547},{"$f":"IF(S6,(S144*'Timing and Operations'!$F$12/$H$146)/S15)","v":44.007403798016547},{"$f":"IF(T6,(T144*'Timing and Operations'!$F$12/$H$146)/T15)","v":48.561480000000003},{"$f":"IF(U6,(U144*'Timing and Operations'!$F$12/$H$146)/U15)","v":48.56148000000001},{"$f":"IF(V6,(V144*'Timing and Operations'!$F$12/$H$146)/V15)","v":48.561480000000003},{"$f":"IF(W6,(W144*'Timing and Operations'!$F$12/$H$146)/W15)","v":48.56148000000001},{"$f":"IF(X6,(X144*'Timing and Operations'!$F$12/$H$146)/X15)","v":48.561480000000003},{"$f":"IF(Y6,(Y144*'Timing and Operations'!$F$12/$H$146)/Y15)","v":48.56148000000001},{"$f":"IF(Z6,(Z144*'Timing and Operations'!$F$12/$H$146)/Z15)","v":48.561480000000003},{"$f":"IF(AA6,(AA144*'Timing and Operations'!$F$12/$H$146)/AA15)","v":48.561479999999996},{"$f":"IF(AB6,(AB144*'Timing and Operations'!$F$12/$H$146)/AB15)","v":48.56148000000001},{"$f":"IF(AC6,(AC144*'Timing and Operations'!$F$12/$H$146)/AC15)","v":48.561480000000003},{"$f":"IF(AD6,(AD144*'Timing and Operations'!$F$12/$H$146)/AD15)","v":54.139176000000006},{"$f":"IF(AE6,(AE144*'Timing and Operations'!$F$12/$H$146)/AE15)","v":54.139175999999992},{"$f":"IF(AF6,(AF144*'Timing and Operations'!$F$12/$H$146)/AF15)","v":54.139175999999999},{"$f":"IF(AG6,(AG144*'Timing and Operations'!$F$12/$H$146)/AG15)","v":54.13917600000002},{"$f":"IF(AH6,(AH144*'Timing and Operations'!$F$12/$H$146)/AH15)","v":54.139176000000006},{"$f":"IF(AI6,(AI144*'Timing and Operations'!$F$12/$H$146)/AI15)","v":54.139175999999992},{"$f":"IF(AJ6,(AJ144*'Timing and Operations'!$F$12/$H$146)/AJ15)","v":54.139176000000006},{"$f":"IF(AK6,(AK144*'Timing and Operations'!$F$12/$H$146)/AK15)","v":54.139176000000013},{"$f":"IF(AL6,(AL144*'Timing and Operations'!$F$12/$H$146)/AL15)","v":54.139175999999999},{"$f":"IF(AM6,(AM144*'Timing and Operations'!$F$12/$H$146)/AM15)","v":54.139176000000006},{"$f":"IF(AN6,(AN144*'Timing and Operations'!$F$12/$H$146)/AN15)","v":54.139176000000013},{"$f":"IF(AO6,(AO144*'Timing and Operations'!$F$12/$H$146)/AO15)","v":54.139176000000006},{"$f":"IF(AP6,(AP144*'Timing and Operations'!$F$12/$H$146)/AP15)","v":54.139175999999999},{"$f":"IF(AQ6,(AQ144*'Timing and Operations'!$F$12/$H$146)/AQ15)","v":54.139176000000006},{"$f":"IF(AR6,(AR144*'Timing and Operations'!$F$12/$H$146)/AR15)","v":54.139175999999992},{"$f":"IF(AS6,(AS144*'Timing and Operations'!$F$12/$H$146)/AS15)","v":54.139176000000006},{"$f":"IF(AT6,(AT144*'Timing and Operations'!$F$12/$H$146)/AT15)","v":54.139176000000013},{"$f":"IF(AU6,(AU144*'Timing and Operations'!$F$12/$H$146)/AU15)","v":54.139176000000013},{"$f":"IF(AV6,(AV144*'Timing and Operations'!$F$12/$H$146)/AV15)","v":54.139176000000006},{"$f":"IF(AW6,(AW144*'Timing and Operations'!$F$12/$H$146)/AW15)","v":54.139176000000006},{"$f":"IF(AX6,(AX144*'Timing and Operations'!$F$12/$H$146)/AX15)","v":54.139176000000006},{"$f":"IF(AY6,(AY144*'Timing and Operations'!$F$12/$H$146)/AY15)","v":54.139175999999999},{"$f":"IF(AZ6,(AZ144*'Timing and Operations'!$F$12/$H$146)/AZ15)","v":54.139176000000013},{"$f":"IF(BA6,(BA144*'Timing and Operations'!$F$12/$H$146)/BA15)","v":54.139176000000013},{"$f":"IF(BB6,(BB144*'Timing and Operations'!$F$12/$H$146)/BB15)","v":54.139176000000006},{"$f":"IF(BC6,(BC144*'Timing and Operations'!$F$12/$H$146)/BC15)","v":54.139176000000006},{"$f":"IF(BD6,(BD144*'Timing and Operations'!$F$12/$H$146)/BD15)","v":54.139175999999999},{"$f":"IF(BE6,(BE144*'Timing and Operations'!$F$12/$H$146)/BE15)","v":54.139176000000013},{"$f":"IF(BF6,(BF144*'Timing and Operations'!$F$12/$H$146)/BF15)","v":54.139176000000013},{"$f":"IF(BG6,(BG144*'Timing and Operations'!$F$12/$H$146)/BG15)","v":54.139175999999999},{"$f":"IF(BH6,(BH144*'Timing and Operations'!$F$12/$H$146)/BH15)","v":false},{"$f":"IF(BI6,(BI144*'Timing and Operations'!$F$12/$H$146)/BI15)","v":false},{"$f":"IF(BJ6,(BJ144*'Timing and Operations'!$F$12/$H$146)/BJ15)","v":false},{"$f":"IF(BK6,(BK144*'Timing and Operations'!$F$12/$H$146)/BK15)","v":false},{"$f":"IF(BL6,(BL144*'Timing and Operations'!$F$12/$H$146)/BL15)","v":false},{"$f":"IF(BM6,(BM144*'Timing and Operations'!$F$12/$H$146)/BM15)","v":false},{"$f":"IF(BN6,(BN144*'Timing and Operations'!$F$12/$H$146)/BN15)","v":false},{"$f":"IF(BO6,(BO144*'Timing and Operations'!$F$12/$H$146)/BO15)","v":false},{"$f":"IF(BP6,(BP144*'Timing and Operations'!$F$12/$H$146)/BP15)","v":false},{"$f":"IF(BQ6,(BQ144*'Timing and Operations'!$F$12/$H$146)/BQ15)","v":false}]
[null,null,null,null,"Market Price",{"$f":"F146","v":3.5231439103343254E-2},{"$f":"NPV(F147,J147:BQ147)","v":1799.1519883878343},{"$f":"H145","v":50},{"$f":"PMT(F147,H147,-G147)","v":77.024972157970012},{"$f":"IF(J6,J285+J286)","v":68.069675189447793},68.069675189447793,67.083007258379084,67.083007258379084,69.098405708377086,69.098405708377086,69.873098603419578,69.873098603419578,71.232113430677302,71.232113430677302,71.847629801835694,71.847629801835694,73.005235051038653,73.005235051038653,74.833574950768536,74.833574950768536,75.74431647165504,75.74431647165504,76.410932909631484,76.410932909631484,76.99538538596704,76.99538538596704,77.147172989396012,77.147172989396012,78.315634092791896,78.315634092791896,79.558716930421511,79.558716930421511,80.193210897827214,80.193210897827214,81.515507366284723,81.515507366284723,{"$f":"IF(AP6,AP285+AP286)","v":83.718562092135812},83.718562092135812,85.455195651606715,85.455195651606715,87.978406098235709,87.978406098235709,89.921737686910816,89.921737686910816,93.181355953498922,93.181355953498922,105.65048508271552,105.65048508271552,105.65048508271552,105.65048508271552,105.65048508271552,105.65048508271552,105.65048508271552,105.65048508271552,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,null,"Project EBITDA",null,null,null,null,{"$f":"J68-J144","v":9084259.2517022062},9177350.1477752924,9283584.2051068395,9380620.877378419,9136399.9183556773,8546182.0679120664,8644985.8868751023,8738998.0781779289,8835932.6471285,8933942.4320905153,8842979.7690297384,8943028.3732896931,9046230.9605126698,9150624.5060514323,9258332.6377968453,9367308.5564169586,9479769.720107099,9593581.0595987886,9711059.09876341,9829975.7133255061,9688029.049516242,9809032.5029165782,9933993.1012121551,10060545.615032706,10062325.993284702,10193071.895638838,10328159.580396738,10465037.567701317,10606496.576409064,10749867.728385776,10898075.255251445,11048326.106888598,{"$f":"AP68-AP144","v":11203686.070713259},11361230.683879917,11524175.913247269,11689458.138360268,11860452.758205831,12033948.705287442,12213490.745424937,12395711.486042736,12584335.734530527,12775830.258529134,12974111.385342162,13175469.838986769,13379953.379633479,13587610.508691557,13798490.48031307,14012643.313075453,14230119.801845387,14450971.529826874,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"Debtors",null,null,null,null,{"$f":"J189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"K189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"L189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"M189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"N189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"O189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"P189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"Q189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"R189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"S189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"T189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"U189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"V189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"W189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"X189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"Y189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"Z189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"AA189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"AB189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"AC189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"AD189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"AE189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"AF189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"AG189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"AH189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"AI189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"AJ189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"AK189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"AL189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"AM189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"AN189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"AO189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"AP189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"AQ189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"AR189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"AS189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"AT189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"AU189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"AV189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"AW189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"AX189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"AY189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"AZ189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"BA189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"BB189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"BC189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"BD189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"BE189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"BF189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"BG189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"BH189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"BI189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"BJ189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"BK189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"BL189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"BM189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"BN189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"BO189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"BP189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0},{"$f":"BQ189*'Timing and Operations'!$G$83/'Timing and Operations'!$G$184","v":0}]
[null,null,null,null,"Creditors",null,null,null,null,{"$f":"J189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"K189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"L189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"M189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"N189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"O189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"P189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"Q189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"R189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"S189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"T189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"U189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"V189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"W189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"X189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"Y189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"Z189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"AA189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"AB189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"AC189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"AD189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"AE189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"AF189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"AG189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"AH189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"AI189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"AJ189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"AK189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"AL189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"AM189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"AN189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"AO189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"AP189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"AQ189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"AR189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"AS189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"AT189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"AU189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"AV189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"AW189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"AX189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"AY189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"AZ189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"BA189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"BB189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"BC189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"BD189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"BE189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"BF189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"BG189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"BH189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"BI189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"BJ189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"BK189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"BL189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"BM189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"BN189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"BO189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"BP189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0},{"$f":"BQ189*'Timing and Operations'!$G$84/'Timing and Operations'!$G$184","v":0}]
[]
[null,null,null,null,"Level of Debtors",null,null,null,null,{"$f":"J152*J68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP152*AP68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Level of Creditors",null,null,null,null,{"$f":"J153*J144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP153*AP144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Working Capital",null,null,null,null,{"$f":"J155-J156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP155-AP156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Working Capital Change",null,null,null,null,null,{"$f":"K157-J157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ157-AP157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Working Capital Investment",null,null,null,null,null,{"$f":"-K158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"'Tax Assumptions'!D3","v":0.125}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Operating Factor",null,{"$f":"'Timing and Operations'!F5","v":"2017-06-01"},{"$f":"'Timing and Operations'!F6","v":"2042-05-31"},null,{"$f":"IF(AND('Time SA'!H$1<'Timing and Operations'!$F$5,'Time SA'!H$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!H$1)*2,IF(AND('Time SA'!H$1<'Timing and Operations'!$F$6,'Time SA'!H$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!H$2)*2,IF(AND('Time SA'!H$1>='Timing and Operations'!$F$5,'Time SA'!H$2<='Timing and Operations'!$F$6),1,0)))","v":0},{"$f":"IF(AND('Time SA'!I$1<'Timing and Operations'!$F$5,'Time SA'!I$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!I$1)*2,IF(AND('Time SA'!I$1<'Timing and Operations'!$F$6,'Time SA'!I$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!I$2)*2,IF(AND('Time SA'!I$1>='Timing and Operations'!$F$5,'Time SA'!I$2<='Timing and Operations'!$F$6),1,0)))","v":0},{"$f":"IF(AND('Time SA'!J$1<'Timing and Operations'!$F$5,'Time SA'!J$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!J$1)*2,IF(AND('Time SA'!J$1<'Timing and Operations'!$F$6,'Time SA'!J$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!J$2)*2,IF(AND('Time SA'!J$1>='Timing and Operations'!$F$5,'Time SA'!J$2<='Timing and Operations'!$F$6),1,0)))","v":0},{"$f":"IF(AND('Time SA'!K$1<'Timing and Operations'!$F$5,'Time SA'!K$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!K$1)*2,IF(AND('Time SA'!K$1<'Timing and Operations'!$F$6,'Time SA'!K$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!K$2)*2,IF(AND('Time SA'!K$1>='Timing and Operations'!$F$5,'Time SA'!K$2<='Timing and Operations'!$F$6),1,0)))","v":0},{"$f":"IF(AND('Time SA'!L$1<'Timing and Operations'!$F$5,'Time SA'!L$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!L$1)*2,IF(AND('Time SA'!L$1<'Timing and Operations'!$F$6,'Time SA'!L$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!L$2)*2,IF(AND('Time SA'!L$1>='Timing and Operations'!$F$5,'Time SA'!L$2<='Timing and Operations'!$F$6),1,0)))","v":0.16666666666666663},{"$f":"IF(AND('Time SA'!M$1<'Timing and Operations'!$F$5,'Time SA'!M$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!M$1)*2,IF(AND('Time SA'!M$1<'Timing and Operations'!$F$6,'Time SA'!M$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!M$2)*2,IF(AND('Time SA'!M$1>='Timing and Operations'!$F$5,'Time SA'!M$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!N$1<'Timing and Operations'!$F$5,'Time SA'!N$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!N$1)*2,IF(AND('Time SA'!N$1<'Timing and Operations'!$F$6,'Time SA'!N$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!N$2)*2,IF(AND('Time SA'!N$1>='Timing and Operations'!$F$5,'Time SA'!N$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!O$1<'Timing and Operations'!$F$5,'Time SA'!O$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!O$1)*2,IF(AND('Time SA'!O$1<'Timing and Operations'!$F$6,'Time SA'!O$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!O$2)*2,IF(AND('Time SA'!O$1>='Timing and Operations'!$F$5,'Time SA'!O$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!P$1<'Timing and Operations'!$F$5,'Time SA'!P$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!P$1)*2,IF(AND('Time SA'!P$1<'Timing and Operations'!$F$6,'Time SA'!P$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!P$2)*2,IF(AND('Time SA'!P$1>='Timing and Operations'!$F$5,'Time SA'!P$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!Q$1<'Timing and Operations'!$F$5,'Time SA'!Q$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!Q$1)*2,IF(AND('Time SA'!Q$1<'Timing and Operations'!$F$6,'Time SA'!Q$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!Q$2)*2,IF(AND('Time SA'!Q$1>='Timing and Operations'!$F$5,'Time SA'!Q$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!R$1<'Timing and Operations'!$F$5,'Time SA'!R$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!R$1)*2,IF(AND('Time SA'!R$1<'Timing and Operations'!$F$6,'Time SA'!R$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!R$2)*2,IF(AND('Time SA'!R$1>='Timing and Operations'!$F$5,'Time SA'!R$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!S$1<'Timing and Operations'!$F$5,'Time SA'!S$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!S$1)*2,IF(AND('Time SA'!S$1<'Timing and Operations'!$F$6,'Time SA'!S$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!S$2)*2,IF(AND('Time SA'!S$1>='Timing and Operations'!$F$5,'Time SA'!S$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!T$1<'Timing and Operations'!$F$5,'Time SA'!T$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!T$1)*2,IF(AND('Time SA'!T$1<'Timing and Operations'!$F$6,'Time SA'!T$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!T$2)*2,IF(AND('Time SA'!T$1>='Timing and Operations'!$F$5,'Time SA'!T$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!U$1<'Timing and Operations'!$F$5,'Time SA'!U$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!U$1)*2,IF(AND('Time SA'!U$1<'Timing and Operations'!$F$6,'Time SA'!U$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!U$2)*2,IF(AND('Time SA'!U$1>='Timing and Operations'!$F$5,'Time SA'!U$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!V$1<'Timing and Operations'!$F$5,'Time SA'!V$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!V$1)*2,IF(AND('Time SA'!V$1<'Timing and Operations'!$F$6,'Time SA'!V$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!V$2)*2,IF(AND('Time SA'!V$1>='Timing and Operations'!$F$5,'Time SA'!V$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!W$1<'Timing and Operations'!$F$5,'Time SA'!W$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!W$1)*2,IF(AND('Time SA'!W$1<'Timing and Operations'!$F$6,'Time SA'!W$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!W$2)*2,IF(AND('Time SA'!W$1>='Timing and Operations'!$F$5,'Time SA'!W$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!X$1<'Timing and Operations'!$F$5,'Time SA'!X$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!X$1)*2,IF(AND('Time SA'!X$1<'Timing and Operations'!$F$6,'Time SA'!X$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!X$2)*2,IF(AND('Time SA'!X$1>='Timing and Operations'!$F$5,'Time SA'!X$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!Y$1<'Timing and Operations'!$F$5,'Time SA'!Y$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!Y$1)*2,IF(AND('Time SA'!Y$1<'Timing and Operations'!$F$6,'Time SA'!Y$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!Y$2)*2,IF(AND('Time SA'!Y$1>='Timing and Operations'!$F$5,'Time SA'!Y$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!Z$1<'Timing and Operations'!$F$5,'Time SA'!Z$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!Z$1)*2,IF(AND('Time SA'!Z$1<'Timing and Operations'!$F$6,'Time SA'!Z$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!Z$2)*2,IF(AND('Time SA'!Z$1>='Timing and Operations'!$F$5,'Time SA'!Z$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AA$1<'Timing and Operations'!$F$5,'Time SA'!AA$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!AA$1)*2,IF(AND('Time SA'!AA$1<'Timing and Operations'!$F$6,'Time SA'!AA$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!AA$2)*2,IF(AND('Time SA'!AA$1>='Timing and Operations'!$F$5,'Time SA'!AA$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AB$1<'Timing and Operations'!$F$5,'Time SA'!AB$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!AB$1)*2,IF(AND('Time SA'!AB$1<'Timing and Operations'!$F$6,'Time SA'!AB$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!AB$2)*2,IF(AND('Time SA'!AB$1>='Timing and Operations'!$F$5,'Time SA'!AB$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AC$1<'Timing and Operations'!$F$5,'Time SA'!AC$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!AC$1)*2,IF(AND('Time SA'!AC$1<'Timing and Operations'!$F$6,'Time SA'!AC$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!AC$2)*2,IF(AND('Time SA'!AC$1>='Timing and Operations'!$F$5,'Time SA'!AC$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AD$1<'Timing and Operations'!$F$5,'Time SA'!AD$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!AD$1)*2,IF(AND('Time SA'!AD$1<'Timing and Operations'!$F$6,'Time SA'!AD$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!AD$2)*2,IF(AND('Time SA'!AD$1>='Timing and Operations'!$F$5,'Time SA'!AD$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AE$1<'Timing and Operations'!$F$5,'Time SA'!AE$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!AE$1)*2,IF(AND('Time SA'!AE$1<'Timing and Operations'!$F$6,'Time SA'!AE$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!AE$2)*2,IF(AND('Time SA'!AE$1>='Timing and Operations'!$F$5,'Time SA'!AE$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AF$1<'Timing and Operations'!$F$5,'Time SA'!AF$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!AF$1)*2,IF(AND('Time SA'!AF$1<'Timing and Operations'!$F$6,'Time SA'!AF$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!AF$2)*2,IF(AND('Time SA'!AF$1>='Timing and Operations'!$F$5,'Time SA'!AF$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AG$1<'Timing and Operations'!$F$5,'Time SA'!AG$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!AG$1)*2,IF(AND('Time SA'!AG$1<'Timing and Operations'!$F$6,'Time SA'!AG$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!AG$2)*2,IF(AND('Time SA'!AG$1>='Timing and Operations'!$F$5,'Time SA'!AG$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AH$1<'Timing and Operations'!$F$5,'Time SA'!AH$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!AH$1)*2,IF(AND('Time SA'!AH$1<'Timing and Operations'!$F$6,'Time SA'!AH$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!AH$2)*2,IF(AND('Time SA'!AH$1>='Timing and Operations'!$F$5,'Time SA'!AH$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AI$1<'Timing and Operations'!$F$5,'Time SA'!AI$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!AI$1)*2,IF(AND('Time SA'!AI$1<'Timing and Operations'!$F$6,'Time SA'!AI$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!AI$2)*2,IF(AND('Time SA'!AI$1>='Timing and Operations'!$F$5,'Time SA'!AI$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AJ$1<'Timing and Operations'!$F$5,'Time SA'!AJ$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!AJ$1)*2,IF(AND('Time SA'!AJ$1<'Timing and Operations'!$F$6,'Time SA'!AJ$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!AJ$2)*2,IF(AND('Time SA'!AJ$1>='Timing and Operations'!$F$5,'Time SA'!AJ$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AK$1<'Timing and Operations'!$F$5,'Time SA'!AK$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!AK$1)*2,IF(AND('Time SA'!AK$1<'Timing and Operations'!$F$6,'Time SA'!AK$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!AK$2)*2,IF(AND('Time SA'!AK$1>='Timing and Operations'!$F$5,'Time SA'!AK$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AL$1<'Timing and Operations'!$F$5,'Time SA'!AL$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!AL$1)*2,IF(AND('Time SA'!AL$1<'Timing and Operations'!$F$6,'Time SA'!AL$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!AL$2)*2,IF(AND('Time SA'!AL$1>='Timing and Operations'!$F$5,'Time SA'!AL$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AM$1<'Timing and Operations'!$F$5,'Time SA'!AM$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!AM$1)*2,IF(AND('Time SA'!AM$1<'Timing and Operations'!$F$6,'Time SA'!AM$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!AM$2)*2,IF(AND('Time SA'!AM$1>='Timing and Operations'!$F$5,'Time SA'!AM$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AN$1<'Timing and Operations'!$F$5,'Time SA'!AN$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!AN$1)*2,IF(AND('Time SA'!AN$1<'Timing and Operations'!$F$6,'Time SA'!AN$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!AN$2)*2,IF(AND('Time SA'!AN$1>='Timing and Operations'!$F$5,'Time SA'!AN$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AO$1<'Timing and Operations'!$F$5,'Time SA'!AO$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!AO$1)*2,IF(AND('Time SA'!AO$1<'Timing and Operations'!$F$6,'Time SA'!AO$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!AO$2)*2,IF(AND('Time SA'!AO$1>='Timing and Operations'!$F$5,'Time SA'!AO$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AP$1<'Timing and Operations'!$F$5,'Time SA'!AP$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!AP$1)*2,IF(AND('Time SA'!AP$1<'Timing and Operations'!$F$6,'Time SA'!AP$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!AP$2)*2,IF(AND('Time SA'!AP$1>='Timing and Operations'!$F$5,'Time SA'!AP$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AQ$1<'Timing and Operations'!$F$5,'Time SA'!AQ$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!AQ$1)*2,IF(AND('Time SA'!AQ$1<'Timing and Operations'!$F$6,'Time SA'!AQ$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!AQ$2)*2,IF(AND('Time SA'!AQ$1>='Timing and Operations'!$F$5,'Time SA'!AQ$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AR$1<'Timing and Operations'!$F$5,'Time SA'!AR$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!AR$1)*2,IF(AND('Time SA'!AR$1<'Timing and Operations'!$F$6,'Time SA'!AR$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!AR$2)*2,IF(AND('Time SA'!AR$1>='Timing and Operations'!$F$5,'Time SA'!AR$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AS$1<'Timing and Operations'!$F$5,'Time SA'!AS$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!AS$1)*2,IF(AND('Time SA'!AS$1<'Timing and Operations'!$F$6,'Time SA'!AS$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!AS$2)*2,IF(AND('Time SA'!AS$1>='Timing and Operations'!$F$5,'Time SA'!AS$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AT$1<'Timing and Operations'!$F$5,'Time SA'!AT$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!AT$1)*2,IF(AND('Time SA'!AT$1<'Timing and Operations'!$F$6,'Time SA'!AT$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!AT$2)*2,IF(AND('Time SA'!AT$1>='Timing and Operations'!$F$5,'Time SA'!AT$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AU$1<'Timing and Operations'!$F$5,'Time SA'!AU$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!AU$1)*2,IF(AND('Time SA'!AU$1<'Timing and Operations'!$F$6,'Time SA'!AU$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!AU$2)*2,IF(AND('Time SA'!AU$1>='Timing and Operations'!$F$5,'Time SA'!AU$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AV$1<'Timing and Operations'!$F$5,'Time SA'!AV$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!AV$1)*2,IF(AND('Time SA'!AV$1<'Timing and Operations'!$F$6,'Time SA'!AV$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!AV$2)*2,IF(AND('Time SA'!AV$1>='Timing and Operations'!$F$5,'Time SA'!AV$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AW$1<'Timing and Operations'!$F$5,'Time SA'!AW$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!AW$1)*2,IF(AND('Time SA'!AW$1<'Timing and Operations'!$F$6,'Time SA'!AW$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!AW$2)*2,IF(AND('Time SA'!AW$1>='Timing and Operations'!$F$5,'Time SA'!AW$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AX$1<'Timing and Operations'!$F$5,'Time SA'!AX$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!AX$1)*2,IF(AND('Time SA'!AX$1<'Timing and Operations'!$F$6,'Time SA'!AX$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!AX$2)*2,IF(AND('Time SA'!AX$1>='Timing and Operations'!$F$5,'Time SA'!AX$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AY$1<'Timing and Operations'!$F$5,'Time SA'!AY$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!AY$1)*2,IF(AND('Time SA'!AY$1<'Timing and Operations'!$F$6,'Time SA'!AY$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!AY$2)*2,IF(AND('Time SA'!AY$1>='Timing and Operations'!$F$5,'Time SA'!AY$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AZ$1<'Timing and Operations'!$F$5,'Time SA'!AZ$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!AZ$1)*2,IF(AND('Time SA'!AZ$1<'Timing and Operations'!$F$6,'Time SA'!AZ$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!AZ$2)*2,IF(AND('Time SA'!AZ$1>='Timing and Operations'!$F$5,'Time SA'!AZ$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BA$1<'Timing and Operations'!$F$5,'Time SA'!BA$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!BA$1)*2,IF(AND('Time SA'!BA$1<'Timing and Operations'!$F$6,'Time SA'!BA$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!BA$2)*2,IF(AND('Time SA'!BA$1>='Timing and Operations'!$F$5,'Time SA'!BA$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BB$1<'Timing and Operations'!$F$5,'Time SA'!BB$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!BB$1)*2,IF(AND('Time SA'!BB$1<'Timing and Operations'!$F$6,'Time SA'!BB$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!BB$2)*2,IF(AND('Time SA'!BB$1>='Timing and Operations'!$F$5,'Time SA'!BB$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BC$1<'Timing and Operations'!$F$5,'Time SA'!BC$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!BC$1)*2,IF(AND('Time SA'!BC$1<'Timing and Operations'!$F$6,'Time SA'!BC$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!BC$2)*2,IF(AND('Time SA'!BC$1>='Timing and Operations'!$F$5,'Time SA'!BC$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BD$1<'Timing and Operations'!$F$5,'Time SA'!BD$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!BD$1)*2,IF(AND('Time SA'!BD$1<'Timing and Operations'!$F$6,'Time SA'!BD$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!BD$2)*2,IF(AND('Time SA'!BD$1>='Timing and Operations'!$F$5,'Time SA'!BD$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BE$1<'Timing and Operations'!$F$5,'Time SA'!BE$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!BE$1)*2,IF(AND('Time SA'!BE$1<'Timing and Operations'!$F$6,'Time SA'!BE$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!BE$2)*2,IF(AND('Time SA'!BE$1>='Timing and Operations'!$F$5,'Time SA'!BE$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BF$1<'Timing and Operations'!$F$5,'Time SA'!BF$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!BF$1)*2,IF(AND('Time SA'!BF$1<'Timing and Operations'!$F$6,'Time SA'!BF$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!BF$2)*2,IF(AND('Time SA'!BF$1>='Timing and Operations'!$F$5,'Time SA'!BF$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BG$1<'Timing and Operations'!$F$5,'Time SA'!BG$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!BG$1)*2,IF(AND('Time SA'!BG$1<'Timing and Operations'!$F$6,'Time SA'!BG$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!BG$2)*2,IF(AND('Time SA'!BG$1>='Timing and Operations'!$F$5,'Time SA'!BG$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BH$1<'Timing and Operations'!$F$5,'Time SA'!BH$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!BH$1)*2,IF(AND('Time SA'!BH$1<'Timing and Operations'!$F$6,'Time SA'!BH$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!BH$2)*2,IF(AND('Time SA'!BH$1>='Timing and Operations'!$F$5,'Time SA'!BH$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BI$1<'Timing and Operations'!$F$5,'Time SA'!BI$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!BI$1)*2,IF(AND('Time SA'!BI$1<'Timing and Operations'!$F$6,'Time SA'!BI$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!BI$2)*2,IF(AND('Time SA'!BI$1>='Timing and Operations'!$F$5,'Time SA'!BI$2<='Timing and Operations'!$F$6),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BJ$1<'Timing and Operations'!$F$5,'Time SA'!BJ$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!BJ$1)*2,IF(AND('Time SA'!BJ$1<'Timing and Operations'!$F$6,'Time SA'!BJ$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!BJ$2)*2,IF(AND('Time SA'!BJ$1>='Timing and Operations'!$F$5,'Time SA'!BJ$2<='Timing and Operations'!$F$6),1,0)))","v":0.83333333333333337},{"$f":"IF(AND('Time SA'!BK$1<'Timing and Operations'!$F$5,'Time SA'!BK$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!BK$1)*2,IF(AND('Time SA'!BK$1<'Timing and Operations'!$F$6,'Time SA'!BK$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!BK$2)*2,IF(AND('Time SA'!BK$1>='Timing and Operations'!$F$5,'Time SA'!BK$2<='Timing and Operations'!$F$6),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BL$1<'Timing and Operations'!$F$5,'Time SA'!BL$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!BL$1)*2,IF(AND('Time SA'!BL$1<'Timing and Operations'!$F$6,'Time SA'!BL$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!BL$2)*2,IF(AND('Time SA'!BL$1>='Timing and Operations'!$F$5,'Time SA'!BL$2<='Timing and Operations'!$F$6),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BM$1<'Timing and Operations'!$F$5,'Time SA'!BM$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!BM$1)*2,IF(AND('Time SA'!BM$1<'Timing and Operations'!$F$6,'Time SA'!BM$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!BM$2)*2,IF(AND('Time SA'!BM$1>='Timing and Operations'!$F$5,'Time SA'!BM$2<='Timing and Operations'!$F$6),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BN$1<'Timing and Operations'!$F$5,'Time SA'!BN$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!BN$1)*2,IF(AND('Time SA'!BN$1<'Timing and Operations'!$F$6,'Time SA'!BN$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!BN$2)*2,IF(AND('Time SA'!BN$1>='Timing and Operations'!$F$5,'Time SA'!BN$2<='Timing and Operations'!$F$6),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BO$1<'Timing and Operations'!$F$5,'Time SA'!BO$2>'Timing and Operations'!$F$5),1-YEARFRAC('Timing and Operations'!$F$5,'Time SA'!BO$1)*2,IF(AND('Time SA'!BO$1<'Timing and Operations'!$F$6,'Time SA'!BO$2>'Timing and Operations'!$F$6),1-YEARFRAC('Timing and Operations'!$F$6,'Time SA'!BO$2)*2,IF(AND('Time SA'!BO$1>='Timing and Operations'!$F$5,'Time SA'!BO$2<='Timing and Operations'!$F$6),1,0)))","v":0}]
[null,null,null,null,"% PPA Trigger",null,null,null,null,{"$f":"IF(AND('Time SA'!H$1<'Timing and Operations'!$F$17,'Time SA'!H$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!H$1)*2,IF(AND('Time SA'!H$1<'Timing and Operations'!$F$18,'Time SA'!H2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!H$2)*2,IF(AND('Time SA'!H$1>='Timing and Operations'!$F$17,'Time SA'!H$2<='Timing and Operations'!$F$18),1,0)))","v":0},{"$f":"IF(AND('Time SA'!I$1<'Timing and Operations'!$F$17,'Time SA'!I$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!I$1)*2,IF(AND('Time SA'!I$1<'Timing and Operations'!$F$18,'Time SA'!I2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!I$2)*2,IF(AND('Time SA'!I$1>='Timing and Operations'!$F$17,'Time SA'!I$2<='Timing and Operations'!$F$18),1,0)))","v":0},{"$f":"IF(AND('Time SA'!J$1<'Timing and Operations'!$F$17,'Time SA'!J$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!J$1)*2,IF(AND('Time SA'!J$1<'Timing and Operations'!$F$18,'Time SA'!J2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!J$2)*2,IF(AND('Time SA'!J$1>='Timing and Operations'!$F$17,'Time SA'!J$2<='Timing and Operations'!$F$18),1,0)))","v":0},{"$f":"IF(AND('Time SA'!K$1<'Timing and Operations'!$F$17,'Time SA'!K$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!K$1)*2,IF(AND('Time SA'!K$1<'Timing and Operations'!$F$18,'Time SA'!K2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!K$2)*2,IF(AND('Time SA'!K$1>='Timing and Operations'!$F$17,'Time SA'!K$2<='Timing and Operations'!$F$18),1,0)))","v":0},{"$f":"IF(AND('Time SA'!L$1<'Timing and Operations'!$F$17,'Time SA'!L$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!L$1)*2,IF(AND('Time SA'!L$1<'Timing and Operations'!$F$18,'Time SA'!L2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!L$2)*2,IF(AND('Time SA'!L$1>='Timing and Operations'!$F$17,'Time SA'!L$2<='Timing and Operations'!$F$18),1,0)))","v":0.16666666666666663},{"$f":"IF(AND('Time SA'!M$1<'Timing and Operations'!$F$17,'Time SA'!M$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!M$1)*2,IF(AND('Time SA'!M$1<'Timing and Operations'!$F$18,'Time SA'!M2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!M$2)*2,IF(AND('Time SA'!M$1>='Timing and Operations'!$F$17,'Time SA'!M$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!N$1<'Timing and Operations'!$F$17,'Time SA'!N$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!N$1)*2,IF(AND('Time SA'!N$1<'Timing and Operations'!$F$18,'Time SA'!N2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!N$2)*2,IF(AND('Time SA'!N$1>='Timing and Operations'!$F$17,'Time SA'!N$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!O$1<'Timing and Operations'!$F$17,'Time SA'!O$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!O$1)*2,IF(AND('Time SA'!O$1<'Timing and Operations'!$F$18,'Time SA'!O2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!O$2)*2,IF(AND('Time SA'!O$1>='Timing and Operations'!$F$17,'Time SA'!O$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!P$1<'Timing and Operations'!$F$17,'Time SA'!P$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!P$1)*2,IF(AND('Time SA'!P$1<'Timing and Operations'!$F$18,'Time SA'!P2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!P$2)*2,IF(AND('Time SA'!P$1>='Timing and Operations'!$F$17,'Time SA'!P$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!Q$1<'Timing and Operations'!$F$17,'Time SA'!Q$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!Q$1)*2,IF(AND('Time SA'!Q$1<'Timing and Operations'!$F$18,'Time SA'!Q2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!Q$2)*2,IF(AND('Time SA'!Q$1>='Timing and Operations'!$F$17,'Time SA'!Q$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!R$1<'Timing and Operations'!$F$17,'Time SA'!R$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!R$1)*2,IF(AND('Time SA'!R$1<'Timing and Operations'!$F$18,'Time SA'!R2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!R$2)*2,IF(AND('Time SA'!R$1>='Timing and Operations'!$F$17,'Time SA'!R$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!S$1<'Timing and Operations'!$F$17,'Time SA'!S$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!S$1)*2,IF(AND('Time SA'!S$1<'Timing and Operations'!$F$18,'Time SA'!S2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!S$2)*2,IF(AND('Time SA'!S$1>='Timing and Operations'!$F$17,'Time SA'!S$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!T$1<'Timing and Operations'!$F$17,'Time SA'!T$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!T$1)*2,IF(AND('Time SA'!T$1<'Timing and Operations'!$F$18,'Time SA'!T2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!T$2)*2,IF(AND('Time SA'!T$1>='Timing and Operations'!$F$17,'Time SA'!T$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!U$1<'Timing and Operations'!$F$17,'Time SA'!U$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!U$1)*2,IF(AND('Time SA'!U$1<'Timing and Operations'!$F$18,'Time SA'!U2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!U$2)*2,IF(AND('Time SA'!U$1>='Timing and Operations'!$F$17,'Time SA'!U$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!V$1<'Timing and Operations'!$F$17,'Time SA'!V$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!V$1)*2,IF(AND('Time SA'!V$1<'Timing and Operations'!$F$18,'Time SA'!V2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!V$2)*2,IF(AND('Time SA'!V$1>='Timing and Operations'!$F$17,'Time SA'!V$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!W$1<'Timing and Operations'!$F$17,'Time SA'!W$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!W$1)*2,IF(AND('Time SA'!W$1<'Timing and Operations'!$F$18,'Time SA'!W2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!W$2)*2,IF(AND('Time SA'!W$1>='Timing and Operations'!$F$17,'Time SA'!W$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!X$1<'Timing and Operations'!$F$17,'Time SA'!X$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!X$1)*2,IF(AND('Time SA'!X$1<'Timing and Operations'!$F$18,'Time SA'!X2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!X$2)*2,IF(AND('Time SA'!X$1>='Timing and Operations'!$F$17,'Time SA'!X$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!Y$1<'Timing and Operations'!$F$17,'Time SA'!Y$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!Y$1)*2,IF(AND('Time SA'!Y$1<'Timing and Operations'!$F$18,'Time SA'!Y2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!Y$2)*2,IF(AND('Time SA'!Y$1>='Timing and Operations'!$F$17,'Time SA'!Y$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!Z$1<'Timing and Operations'!$F$17,'Time SA'!Z$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!Z$1)*2,IF(AND('Time SA'!Z$1<'Timing and Operations'!$F$18,'Time SA'!Z2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!Z$2)*2,IF(AND('Time SA'!Z$1>='Timing and Operations'!$F$17,'Time SA'!Z$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AA$1<'Timing and Operations'!$F$17,'Time SA'!AA$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!AA$1)*2,IF(AND('Time SA'!AA$1<'Timing and Operations'!$F$18,'Time SA'!AA2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!AA$2)*2,IF(AND('Time SA'!AA$1>='Timing and Operations'!$F$17,'Time SA'!AA$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AB$1<'Timing and Operations'!$F$17,'Time SA'!AB$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!AB$1)*2,IF(AND('Time SA'!AB$1<'Timing and Operations'!$F$18,'Time SA'!AB2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!AB$2)*2,IF(AND('Time SA'!AB$1>='Timing and Operations'!$F$17,'Time SA'!AB$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AC$1<'Timing and Operations'!$F$17,'Time SA'!AC$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!AC$1)*2,IF(AND('Time SA'!AC$1<'Timing and Operations'!$F$18,'Time SA'!AC2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!AC$2)*2,IF(AND('Time SA'!AC$1>='Timing and Operations'!$F$17,'Time SA'!AC$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AD$1<'Timing and Operations'!$F$17,'Time SA'!AD$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!AD$1)*2,IF(AND('Time SA'!AD$1<'Timing and Operations'!$F$18,'Time SA'!AD2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!AD$2)*2,IF(AND('Time SA'!AD$1>='Timing and Operations'!$F$17,'Time SA'!AD$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AE$1<'Timing and Operations'!$F$17,'Time SA'!AE$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!AE$1)*2,IF(AND('Time SA'!AE$1<'Timing and Operations'!$F$18,'Time SA'!AE2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!AE$2)*2,IF(AND('Time SA'!AE$1>='Timing and Operations'!$F$17,'Time SA'!AE$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AF$1<'Timing and Operations'!$F$17,'Time SA'!AF$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!AF$1)*2,IF(AND('Time SA'!AF$1<'Timing and Operations'!$F$18,'Time SA'!AF2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!AF$2)*2,IF(AND('Time SA'!AF$1>='Timing and Operations'!$F$17,'Time SA'!AF$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AG$1<'Timing and Operations'!$F$17,'Time SA'!AG$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!AG$1)*2,IF(AND('Time SA'!AG$1<'Timing and Operations'!$F$18,'Time SA'!AG2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!AG$2)*2,IF(AND('Time SA'!AG$1>='Timing and Operations'!$F$17,'Time SA'!AG$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AH$1<'Timing and Operations'!$F$17,'Time SA'!AH$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!AH$1)*2,IF(AND('Time SA'!AH$1<'Timing and Operations'!$F$18,'Time SA'!AH2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!AH$2)*2,IF(AND('Time SA'!AH$1>='Timing and Operations'!$F$17,'Time SA'!AH$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AI$1<'Timing and Operations'!$F$17,'Time SA'!AI$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!AI$1)*2,IF(AND('Time SA'!AI$1<'Timing and Operations'!$F$18,'Time SA'!AI2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!AI$2)*2,IF(AND('Time SA'!AI$1>='Timing and Operations'!$F$17,'Time SA'!AI$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AJ$1<'Timing and Operations'!$F$17,'Time SA'!AJ$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!AJ$1)*2,IF(AND('Time SA'!AJ$1<'Timing and Operations'!$F$18,'Time SA'!AJ2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!AJ$2)*2,IF(AND('Time SA'!AJ$1>='Timing and Operations'!$F$17,'Time SA'!AJ$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AK$1<'Timing and Operations'!$F$17,'Time SA'!AK$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!AK$1)*2,IF(AND('Time SA'!AK$1<'Timing and Operations'!$F$18,'Time SA'!AK2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!AK$2)*2,IF(AND('Time SA'!AK$1>='Timing and Operations'!$F$17,'Time SA'!AK$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AL$1<'Timing and Operations'!$F$17,'Time SA'!AL$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!AL$1)*2,IF(AND('Time SA'!AL$1<'Timing and Operations'!$F$18,'Time SA'!AL2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!AL$2)*2,IF(AND('Time SA'!AL$1>='Timing and Operations'!$F$17,'Time SA'!AL$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AM$1<'Timing and Operations'!$F$17,'Time SA'!AM$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!AM$1)*2,IF(AND('Time SA'!AM$1<'Timing and Operations'!$F$18,'Time SA'!AM2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!AM$2)*2,IF(AND('Time SA'!AM$1>='Timing and Operations'!$F$17,'Time SA'!AM$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AN$1<'Timing and Operations'!$F$17,'Time SA'!AN$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!AN$1)*2,IF(AND('Time SA'!AN$1<'Timing and Operations'!$F$18,'Time SA'!AN2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!AN$2)*2,IF(AND('Time SA'!AN$1>='Timing and Operations'!$F$17,'Time SA'!AN$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AO$1<'Timing and Operations'!$F$17,'Time SA'!AO$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!AO$1)*2,IF(AND('Time SA'!AO$1<'Timing and Operations'!$F$18,'Time SA'!AO2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!AO$2)*2,IF(AND('Time SA'!AO$1>='Timing and Operations'!$F$17,'Time SA'!AO$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AP$1<'Timing and Operations'!$F$17,'Time SA'!AP$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!AP$1)*2,IF(AND('Time SA'!AP$1<'Timing and Operations'!$F$18,'Time SA'!AP2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!AP$2)*2,IF(AND('Time SA'!AP$1>='Timing and Operations'!$F$17,'Time SA'!AP$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AQ$1<'Timing and Operations'!$F$17,'Time SA'!AQ$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!AQ$1)*2,IF(AND('Time SA'!AQ$1<'Timing and Operations'!$F$18,'Time SA'!AQ2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!AQ$2)*2,IF(AND('Time SA'!AQ$1>='Timing and Operations'!$F$17,'Time SA'!AQ$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AR$1<'Timing and Operations'!$F$17,'Time SA'!AR$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!AR$1)*2,IF(AND('Time SA'!AR$1<'Timing and Operations'!$F$18,'Time SA'!AR2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!AR$2)*2,IF(AND('Time SA'!AR$1>='Timing and Operations'!$F$17,'Time SA'!AR$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AS$1<'Timing and Operations'!$F$17,'Time SA'!AS$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!AS$1)*2,IF(AND('Time SA'!AS$1<'Timing and Operations'!$F$18,'Time SA'!AS2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!AS$2)*2,IF(AND('Time SA'!AS$1>='Timing and Operations'!$F$17,'Time SA'!AS$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AT$1<'Timing and Operations'!$F$17,'Time SA'!AT$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!AT$1)*2,IF(AND('Time SA'!AT$1<'Timing and Operations'!$F$18,'Time SA'!AT2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!AT$2)*2,IF(AND('Time SA'!AT$1>='Timing and Operations'!$F$17,'Time SA'!AT$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AU$1<'Timing and Operations'!$F$17,'Time SA'!AU$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!AU$1)*2,IF(AND('Time SA'!AU$1<'Timing and Operations'!$F$18,'Time SA'!AU2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!AU$2)*2,IF(AND('Time SA'!AU$1>='Timing and Operations'!$F$17,'Time SA'!AU$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AV$1<'Timing and Operations'!$F$17,'Time SA'!AV$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!AV$1)*2,IF(AND('Time SA'!AV$1<'Timing and Operations'!$F$18,'Time SA'!AV2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!AV$2)*2,IF(AND('Time SA'!AV$1>='Timing and Operations'!$F$17,'Time SA'!AV$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AW$1<'Timing and Operations'!$F$17,'Time SA'!AW$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!AW$1)*2,IF(AND('Time SA'!AW$1<'Timing and Operations'!$F$18,'Time SA'!AW2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!AW$2)*2,IF(AND('Time SA'!AW$1>='Timing and Operations'!$F$17,'Time SA'!AW$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AX$1<'Timing and Operations'!$F$17,'Time SA'!AX$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!AX$1)*2,IF(AND('Time SA'!AX$1<'Timing and Operations'!$F$18,'Time SA'!AX2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!AX$2)*2,IF(AND('Time SA'!AX$1>='Timing and Operations'!$F$17,'Time SA'!AX$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AY$1<'Timing and Operations'!$F$17,'Time SA'!AY$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!AY$1)*2,IF(AND('Time SA'!AY$1<'Timing and Operations'!$F$18,'Time SA'!AY2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!AY$2)*2,IF(AND('Time SA'!AY$1>='Timing and Operations'!$F$17,'Time SA'!AY$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!AZ$1<'Timing and Operations'!$F$17,'Time SA'!AZ$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!AZ$1)*2,IF(AND('Time SA'!AZ$1<'Timing and Operations'!$F$18,'Time SA'!AZ2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!AZ$2)*2,IF(AND('Time SA'!AZ$1>='Timing and Operations'!$F$17,'Time SA'!AZ$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BA$1<'Timing and Operations'!$F$17,'Time SA'!BA$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!BA$1)*2,IF(AND('Time SA'!BA$1<'Timing and Operations'!$F$18,'Time SA'!BA2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!BA$2)*2,IF(AND('Time SA'!BA$1>='Timing and Operations'!$F$17,'Time SA'!BA$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BB$1<'Timing and Operations'!$F$17,'Time SA'!BB$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!BB$1)*2,IF(AND('Time SA'!BB$1<'Timing and Operations'!$F$18,'Time SA'!BB2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!BB$2)*2,IF(AND('Time SA'!BB$1>='Timing and Operations'!$F$17,'Time SA'!BB$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BC$1<'Timing and Operations'!$F$17,'Time SA'!BC$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!BC$1)*2,IF(AND('Time SA'!BC$1<'Timing and Operations'!$F$18,'Time SA'!BC2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!BC$2)*2,IF(AND('Time SA'!BC$1>='Timing and Operations'!$F$17,'Time SA'!BC$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BD$1<'Timing and Operations'!$F$17,'Time SA'!BD$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!BD$1)*2,IF(AND('Time SA'!BD$1<'Timing and Operations'!$F$18,'Time SA'!BD2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!BD$2)*2,IF(AND('Time SA'!BD$1>='Timing and Operations'!$F$17,'Time SA'!BD$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BE$1<'Timing and Operations'!$F$17,'Time SA'!BE$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!BE$1)*2,IF(AND('Time SA'!BE$1<'Timing and Operations'!$F$18,'Time SA'!BE2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!BE$2)*2,IF(AND('Time SA'!BE$1>='Timing and Operations'!$F$17,'Time SA'!BE$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BF$1<'Timing and Operations'!$F$17,'Time SA'!BF$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!BF$1)*2,IF(AND('Time SA'!BF$1<'Timing and Operations'!$F$18,'Time SA'!BF2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!BF$2)*2,IF(AND('Time SA'!BF$1>='Timing and Operations'!$F$17,'Time SA'!BF$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BG$1<'Timing and Operations'!$F$17,'Time SA'!BG$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!BG$1)*2,IF(AND('Time SA'!BG$1<'Timing and Operations'!$F$18,'Time SA'!BG2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!BG$2)*2,IF(AND('Time SA'!BG$1>='Timing and Operations'!$F$17,'Time SA'!BG$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BH$1<'Timing and Operations'!$F$17,'Time SA'!BH$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!BH$1)*2,IF(AND('Time SA'!BH$1<'Timing and Operations'!$F$18,'Time SA'!BH2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!BH$2)*2,IF(AND('Time SA'!BH$1>='Timing and Operations'!$F$17,'Time SA'!BH$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BI$1<'Timing and Operations'!$F$17,'Time SA'!BI$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!BI$1)*2,IF(AND('Time SA'!BI$1<'Timing and Operations'!$F$18,'Time SA'!BI2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!BI$2)*2,IF(AND('Time SA'!BI$1>='Timing and Operations'!$F$17,'Time SA'!BI$2<='Timing and Operations'!$F$18),1,0)))","v":1},{"$f":"IF(AND('Time SA'!BJ$1<'Timing and Operations'!$F$17,'Time SA'!BJ$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!BJ$1)*2,IF(AND('Time SA'!BJ$1<'Timing and Operations'!$F$18,'Time SA'!BJ2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!BJ$2)*2,IF(AND('Time SA'!BJ$1>='Timing and Operations'!$F$17,'Time SA'!BJ$2<='Timing and Operations'!$F$18),1,0)))","v":0.83333333333333337},{"$f":"IF(AND('Time SA'!BK$1<'Timing and Operations'!$F$17,'Time SA'!BK$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!BK$1)*2,IF(AND('Time SA'!BK$1<'Timing and Operations'!$F$18,'Time SA'!BK2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!BK$2)*2,IF(AND('Time SA'!BK$1>='Timing and Operations'!$F$17,'Time SA'!BK$2<='Timing and Operations'!$F$18),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BL$1<'Timing and Operations'!$F$17,'Time SA'!BL$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!BL$1)*2,IF(AND('Time SA'!BL$1<'Timing and Operations'!$F$18,'Time SA'!BL2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!BL$2)*2,IF(AND('Time SA'!BL$1>='Timing and Operations'!$F$17,'Time SA'!BL$2<='Timing and Operations'!$F$18),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BM$1<'Timing and Operations'!$F$17,'Time SA'!BM$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!BM$1)*2,IF(AND('Time SA'!BM$1<'Timing and Operations'!$F$18,'Time SA'!BM2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!BM$2)*2,IF(AND('Time SA'!BM$1>='Timing and Operations'!$F$17,'Time SA'!BM$2<='Timing and Operations'!$F$18),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BN$1<'Timing and Operations'!$F$17,'Time SA'!BN$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!BN$1)*2,IF(AND('Time SA'!BN$1<'Timing and Operations'!$F$18,'Time SA'!BN2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!BN$2)*2,IF(AND('Time SA'!BN$1>='Timing and Operations'!$F$17,'Time SA'!BN$2<='Timing and Operations'!$F$18),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BO$1<'Timing and Operations'!$F$17,'Time SA'!BO$2>'Timing and Operations'!$F$17),1-YEARFRAC('Timing and Operations'!$F$17,'Time SA'!BO$1)*2,IF(AND('Time SA'!BO$1<'Timing and Operations'!$F$18,'Time SA'!BO2>'Timing and Operations'!$F$18),1-YEARFRAC('Timing and Operations'!$F$18,'Time SA'!BO$2)*2,IF(AND('Time SA'!BO$1>='Timing and Operations'!$F$17,'Time SA'!BO$2<='Timing and Operations'!$F$18),1,0)))","v":0}]
[null,null,null,null,"% SEM Trigger",null,null,null,null,{"$f":"IF(AND('Time SA'!H$1<'Timing and Operations'!$G$160,'Time SA'!H$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!H$1)*2,IF(AND('Time SA'!H$1<'Timing and Operations'!$G$161,'Time SA'!H$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!H$2)*2,IF(AND('Time SA'!H$1>='Timing and Operations'!$G$160,'Time SA'!H$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!I$1<'Timing and Operations'!$G$160,'Time SA'!I$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!I$1)*2,IF(AND('Time SA'!I$1<'Timing and Operations'!$G$161,'Time SA'!I$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!I$2)*2,IF(AND('Time SA'!I$1>='Timing and Operations'!$G$160,'Time SA'!I$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!J$1<'Timing and Operations'!$G$160,'Time SA'!J$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!J$1)*2,IF(AND('Time SA'!J$1<'Timing and Operations'!$G$161,'Time SA'!J$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!J$2)*2,IF(AND('Time SA'!J$1>='Timing and Operations'!$G$160,'Time SA'!J$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!K$1<'Timing and Operations'!$G$160,'Time SA'!K$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!K$1)*2,IF(AND('Time SA'!K$1<'Timing and Operations'!$G$161,'Time SA'!K$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!K$2)*2,IF(AND('Time SA'!K$1>='Timing and Operations'!$G$160,'Time SA'!K$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!L$1<'Timing and Operations'!$G$160,'Time SA'!L$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!L$1)*2,IF(AND('Time SA'!L$1<'Timing and Operations'!$G$161,'Time SA'!L$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!L$2)*2,IF(AND('Time SA'!L$1>='Timing and Operations'!$G$160,'Time SA'!L$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!M$1<'Timing and Operations'!$G$160,'Time SA'!M$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!M$1)*2,IF(AND('Time SA'!M$1<'Timing and Operations'!$G$161,'Time SA'!M$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!M$2)*2,IF(AND('Time SA'!M$1>='Timing and Operations'!$G$160,'Time SA'!M$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!N$1<'Timing and Operations'!$G$160,'Time SA'!N$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!N$1)*2,IF(AND('Time SA'!N$1<'Timing and Operations'!$G$161,'Time SA'!N$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!N$2)*2,IF(AND('Time SA'!N$1>='Timing and Operations'!$G$160,'Time SA'!N$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!O$1<'Timing and Operations'!$G$160,'Time SA'!O$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!O$1)*2,IF(AND('Time SA'!O$1<'Timing and Operations'!$G$161,'Time SA'!O$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!O$2)*2,IF(AND('Time SA'!O$1>='Timing and Operations'!$G$160,'Time SA'!O$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!P$1<'Timing and Operations'!$G$160,'Time SA'!P$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!P$1)*2,IF(AND('Time SA'!P$1<'Timing and Operations'!$G$161,'Time SA'!P$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!P$2)*2,IF(AND('Time SA'!P$1>='Timing and Operations'!$G$160,'Time SA'!P$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!Q$1<'Timing and Operations'!$G$160,'Time SA'!Q$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!Q$1)*2,IF(AND('Time SA'!Q$1<'Timing and Operations'!$G$161,'Time SA'!Q$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!Q$2)*2,IF(AND('Time SA'!Q$1>='Timing and Operations'!$G$160,'Time SA'!Q$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!R$1<'Timing and Operations'!$G$160,'Time SA'!R$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!R$1)*2,IF(AND('Time SA'!R$1<'Timing and Operations'!$G$161,'Time SA'!R$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!R$2)*2,IF(AND('Time SA'!R$1>='Timing and Operations'!$G$160,'Time SA'!R$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!S$1<'Timing and Operations'!$G$160,'Time SA'!S$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!S$1)*2,IF(AND('Time SA'!S$1<'Timing and Operations'!$G$161,'Time SA'!S$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!S$2)*2,IF(AND('Time SA'!S$1>='Timing and Operations'!$G$160,'Time SA'!S$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!T$1<'Timing and Operations'!$G$160,'Time SA'!T$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!T$1)*2,IF(AND('Time SA'!T$1<'Timing and Operations'!$G$161,'Time SA'!T$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!T$2)*2,IF(AND('Time SA'!T$1>='Timing and Operations'!$G$160,'Time SA'!T$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!U$1<'Timing and Operations'!$G$160,'Time SA'!U$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!U$1)*2,IF(AND('Time SA'!U$1<'Timing and Operations'!$G$161,'Time SA'!U$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!U$2)*2,IF(AND('Time SA'!U$1>='Timing and Operations'!$G$160,'Time SA'!U$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!V$1<'Timing and Operations'!$G$160,'Time SA'!V$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!V$1)*2,IF(AND('Time SA'!V$1<'Timing and Operations'!$G$161,'Time SA'!V$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!V$2)*2,IF(AND('Time SA'!V$1>='Timing and Operations'!$G$160,'Time SA'!V$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!W$1<'Timing and Operations'!$G$160,'Time SA'!W$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!W$1)*2,IF(AND('Time SA'!W$1<'Timing and Operations'!$G$161,'Time SA'!W$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!W$2)*2,IF(AND('Time SA'!W$1>='Timing and Operations'!$G$160,'Time SA'!W$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!X$1<'Timing and Operations'!$G$160,'Time SA'!X$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!X$1)*2,IF(AND('Time SA'!X$1<'Timing and Operations'!$G$161,'Time SA'!X$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!X$2)*2,IF(AND('Time SA'!X$1>='Timing and Operations'!$G$160,'Time SA'!X$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!Y$1<'Timing and Operations'!$G$160,'Time SA'!Y$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!Y$1)*2,IF(AND('Time SA'!Y$1<'Timing and Operations'!$G$161,'Time SA'!Y$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!Y$2)*2,IF(AND('Time SA'!Y$1>='Timing and Operations'!$G$160,'Time SA'!Y$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!Z$1<'Timing and Operations'!$G$160,'Time SA'!Z$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!Z$1)*2,IF(AND('Time SA'!Z$1<'Timing and Operations'!$G$161,'Time SA'!Z$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!Z$2)*2,IF(AND('Time SA'!Z$1>='Timing and Operations'!$G$160,'Time SA'!Z$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AA$1<'Timing and Operations'!$G$160,'Time SA'!AA$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!AA$1)*2,IF(AND('Time SA'!AA$1<'Timing and Operations'!$G$161,'Time SA'!AA$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!AA$2)*2,IF(AND('Time SA'!AA$1>='Timing and Operations'!$G$160,'Time SA'!AA$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AB$1<'Timing and Operations'!$G$160,'Time SA'!AB$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!AB$1)*2,IF(AND('Time SA'!AB$1<'Timing and Operations'!$G$161,'Time SA'!AB$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!AB$2)*2,IF(AND('Time SA'!AB$1>='Timing and Operations'!$G$160,'Time SA'!AB$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AC$1<'Timing and Operations'!$G$160,'Time SA'!AC$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!AC$1)*2,IF(AND('Time SA'!AC$1<'Timing and Operations'!$G$161,'Time SA'!AC$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!AC$2)*2,IF(AND('Time SA'!AC$1>='Timing and Operations'!$G$160,'Time SA'!AC$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AD$1<'Timing and Operations'!$G$160,'Time SA'!AD$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!AD$1)*2,IF(AND('Time SA'!AD$1<'Timing and Operations'!$G$161,'Time SA'!AD$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!AD$2)*2,IF(AND('Time SA'!AD$1>='Timing and Operations'!$G$160,'Time SA'!AD$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AE$1<'Timing and Operations'!$G$160,'Time SA'!AE$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!AE$1)*2,IF(AND('Time SA'!AE$1<'Timing and Operations'!$G$161,'Time SA'!AE$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!AE$2)*2,IF(AND('Time SA'!AE$1>='Timing and Operations'!$G$160,'Time SA'!AE$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AF$1<'Timing and Operations'!$G$160,'Time SA'!AF$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!AF$1)*2,IF(AND('Time SA'!AF$1<'Timing and Operations'!$G$161,'Time SA'!AF$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!AF$2)*2,IF(AND('Time SA'!AF$1>='Timing and Operations'!$G$160,'Time SA'!AF$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AG$1<'Timing and Operations'!$G$160,'Time SA'!AG$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!AG$1)*2,IF(AND('Time SA'!AG$1<'Timing and Operations'!$G$161,'Time SA'!AG$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!AG$2)*2,IF(AND('Time SA'!AG$1>='Timing and Operations'!$G$160,'Time SA'!AG$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AH$1<'Timing and Operations'!$G$160,'Time SA'!AH$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!AH$1)*2,IF(AND('Time SA'!AH$1<'Timing and Operations'!$G$161,'Time SA'!AH$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!AH$2)*2,IF(AND('Time SA'!AH$1>='Timing and Operations'!$G$160,'Time SA'!AH$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AI$1<'Timing and Operations'!$G$160,'Time SA'!AI$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!AI$1)*2,IF(AND('Time SA'!AI$1<'Timing and Operations'!$G$161,'Time SA'!AI$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!AI$2)*2,IF(AND('Time SA'!AI$1>='Timing and Operations'!$G$160,'Time SA'!AI$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AJ$1<'Timing and Operations'!$G$160,'Time SA'!AJ$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!AJ$1)*2,IF(AND('Time SA'!AJ$1<'Timing and Operations'!$G$161,'Time SA'!AJ$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!AJ$2)*2,IF(AND('Time SA'!AJ$1>='Timing and Operations'!$G$160,'Time SA'!AJ$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AK$1<'Timing and Operations'!$G$160,'Time SA'!AK$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!AK$1)*2,IF(AND('Time SA'!AK$1<'Timing and Operations'!$G$161,'Time SA'!AK$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!AK$2)*2,IF(AND('Time SA'!AK$1>='Timing and Operations'!$G$160,'Time SA'!AK$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AL$1<'Timing and Operations'!$G$160,'Time SA'!AL$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!AL$1)*2,IF(AND('Time SA'!AL$1<'Timing and Operations'!$G$161,'Time SA'!AL$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!AL$2)*2,IF(AND('Time SA'!AL$1>='Timing and Operations'!$G$160,'Time SA'!AL$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AM$1<'Timing and Operations'!$G$160,'Time SA'!AM$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!AM$1)*2,IF(AND('Time SA'!AM$1<'Timing and Operations'!$G$161,'Time SA'!AM$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!AM$2)*2,IF(AND('Time SA'!AM$1>='Timing and Operations'!$G$160,'Time SA'!AM$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AN$1<'Timing and Operations'!$G$160,'Time SA'!AN$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!AN$1)*2,IF(AND('Time SA'!AN$1<'Timing and Operations'!$G$161,'Time SA'!AN$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!AN$2)*2,IF(AND('Time SA'!AN$1>='Timing and Operations'!$G$160,'Time SA'!AN$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AO$1<'Timing and Operations'!$G$160,'Time SA'!AO$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!AO$1)*2,IF(AND('Time SA'!AO$1<'Timing and Operations'!$G$161,'Time SA'!AO$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!AO$2)*2,IF(AND('Time SA'!AO$1>='Timing and Operations'!$G$160,'Time SA'!AO$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AP$1<'Timing and Operations'!$G$160,'Time SA'!AP$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!AP$1)*2,IF(AND('Time SA'!AP$1<'Timing and Operations'!$G$161,'Time SA'!AP$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!AP$2)*2,IF(AND('Time SA'!AP$1>='Timing and Operations'!$G$160,'Time SA'!AP$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AQ$1<'Timing and Operations'!$G$160,'Time SA'!AQ$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!AQ$1)*2,IF(AND('Time SA'!AQ$1<'Timing and Operations'!$G$161,'Time SA'!AQ$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!AQ$2)*2,IF(AND('Time SA'!AQ$1>='Timing and Operations'!$G$160,'Time SA'!AQ$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AR$1<'Timing and Operations'!$G$160,'Time SA'!AR$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!AR$1)*2,IF(AND('Time SA'!AR$1<'Timing and Operations'!$G$161,'Time SA'!AR$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!AR$2)*2,IF(AND('Time SA'!AR$1>='Timing and Operations'!$G$160,'Time SA'!AR$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AS$1<'Timing and Operations'!$G$160,'Time SA'!AS$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!AS$1)*2,IF(AND('Time SA'!AS$1<'Timing and Operations'!$G$161,'Time SA'!AS$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!AS$2)*2,IF(AND('Time SA'!AS$1>='Timing and Operations'!$G$160,'Time SA'!AS$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AT$1<'Timing and Operations'!$G$160,'Time SA'!AT$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!AT$1)*2,IF(AND('Time SA'!AT$1<'Timing and Operations'!$G$161,'Time SA'!AT$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!AT$2)*2,IF(AND('Time SA'!AT$1>='Timing and Operations'!$G$160,'Time SA'!AT$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AU$1<'Timing and Operations'!$G$160,'Time SA'!AU$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!AU$1)*2,IF(AND('Time SA'!AU$1<'Timing and Operations'!$G$161,'Time SA'!AU$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!AU$2)*2,IF(AND('Time SA'!AU$1>='Timing and Operations'!$G$160,'Time SA'!AU$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AV$1<'Timing and Operations'!$G$160,'Time SA'!AV$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!AV$1)*2,IF(AND('Time SA'!AV$1<'Timing and Operations'!$G$161,'Time SA'!AV$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!AV$2)*2,IF(AND('Time SA'!AV$1>='Timing and Operations'!$G$160,'Time SA'!AV$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AW$1<'Timing and Operations'!$G$160,'Time SA'!AW$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!AW$1)*2,IF(AND('Time SA'!AW$1<'Timing and Operations'!$G$161,'Time SA'!AW$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!AW$2)*2,IF(AND('Time SA'!AW$1>='Timing and Operations'!$G$160,'Time SA'!AW$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AX$1<'Timing and Operations'!$G$160,'Time SA'!AX$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!AX$1)*2,IF(AND('Time SA'!AX$1<'Timing and Operations'!$G$161,'Time SA'!AX$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!AX$2)*2,IF(AND('Time SA'!AX$1>='Timing and Operations'!$G$160,'Time SA'!AX$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AY$1<'Timing and Operations'!$G$160,'Time SA'!AY$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!AY$1)*2,IF(AND('Time SA'!AY$1<'Timing and Operations'!$G$161,'Time SA'!AY$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!AY$2)*2,IF(AND('Time SA'!AY$1>='Timing and Operations'!$G$160,'Time SA'!AY$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!AZ$1<'Timing and Operations'!$G$160,'Time SA'!AZ$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!AZ$1)*2,IF(AND('Time SA'!AZ$1<'Timing and Operations'!$G$161,'Time SA'!AZ$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!AZ$2)*2,IF(AND('Time SA'!AZ$1>='Timing and Operations'!$G$160,'Time SA'!AZ$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BA$1<'Timing and Operations'!$G$160,'Time SA'!BA$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!BA$1)*2,IF(AND('Time SA'!BA$1<'Timing and Operations'!$G$161,'Time SA'!BA$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!BA$2)*2,IF(AND('Time SA'!BA$1>='Timing and Operations'!$G$160,'Time SA'!BA$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BB$1<'Timing and Operations'!$G$160,'Time SA'!BB$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!BB$1)*2,IF(AND('Time SA'!BB$1<'Timing and Operations'!$G$161,'Time SA'!BB$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!BB$2)*2,IF(AND('Time SA'!BB$1>='Timing and Operations'!$G$160,'Time SA'!BB$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BC$1<'Timing and Operations'!$G$160,'Time SA'!BC$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!BC$1)*2,IF(AND('Time SA'!BC$1<'Timing and Operations'!$G$161,'Time SA'!BC$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!BC$2)*2,IF(AND('Time SA'!BC$1>='Timing and Operations'!$G$160,'Time SA'!BC$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BD$1<'Timing and Operations'!$G$160,'Time SA'!BD$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!BD$1)*2,IF(AND('Time SA'!BD$1<'Timing and Operations'!$G$161,'Time SA'!BD$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!BD$2)*2,IF(AND('Time SA'!BD$1>='Timing and Operations'!$G$160,'Time SA'!BD$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BE$1<'Timing and Operations'!$G$160,'Time SA'!BE$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!BE$1)*2,IF(AND('Time SA'!BE$1<'Timing and Operations'!$G$161,'Time SA'!BE$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!BE$2)*2,IF(AND('Time SA'!BE$1>='Timing and Operations'!$G$160,'Time SA'!BE$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BF$1<'Timing and Operations'!$G$160,'Time SA'!BF$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!BF$1)*2,IF(AND('Time SA'!BF$1<'Timing and Operations'!$G$161,'Time SA'!BF$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!BF$2)*2,IF(AND('Time SA'!BF$1>='Timing and Operations'!$G$160,'Time SA'!BF$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BG$1<'Timing and Operations'!$G$160,'Time SA'!BG$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!BG$1)*2,IF(AND('Time SA'!BG$1<'Timing and Operations'!$G$161,'Time SA'!BG$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!BG$2)*2,IF(AND('Time SA'!BG$1>='Timing and Operations'!$G$160,'Time SA'!BG$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BH$1<'Timing and Operations'!$G$160,'Time SA'!BH$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!BH$1)*2,IF(AND('Time SA'!BH$1<'Timing and Operations'!$G$161,'Time SA'!BH$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!BH$2)*2,IF(AND('Time SA'!BH$1>='Timing and Operations'!$G$160,'Time SA'!BH$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BI$1<'Timing and Operations'!$G$160,'Time SA'!BI$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!BI$1)*2,IF(AND('Time SA'!BI$1<'Timing and Operations'!$G$161,'Time SA'!BI$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!BI$2)*2,IF(AND('Time SA'!BI$1>='Timing and Operations'!$G$160,'Time SA'!BI$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BJ$1<'Timing and Operations'!$G$160,'Time SA'!BJ$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!BJ$1)*2,IF(AND('Time SA'!BJ$1<'Timing and Operations'!$G$161,'Time SA'!BJ$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!BJ$2)*2,IF(AND('Time SA'!BJ$1>='Timing and Operations'!$G$160,'Time SA'!BJ$2<='Timing and Operations'!$G$161),1,0)))","v":0.16666666666666663},{"$f":"IF(AND('Time SA'!BK$1<'Timing and Operations'!$G$160,'Time SA'!BK$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!BK$1)*2,IF(AND('Time SA'!BK$1<'Timing and Operations'!$G$161,'Time SA'!BK$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!BK$2)*2,IF(AND('Time SA'!BK$1>='Timing and Operations'!$G$160,'Time SA'!BK$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BL$1<'Timing and Operations'!$G$160,'Time SA'!BL$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!BL$1)*2,IF(AND('Time SA'!BL$1<'Timing and Operations'!$G$161,'Time SA'!BL$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!BL$2)*2,IF(AND('Time SA'!BL$1>='Timing and Operations'!$G$160,'Time SA'!BL$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BM$1<'Timing and Operations'!$G$160,'Time SA'!BM$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!BM$1)*2,IF(AND('Time SA'!BM$1<'Timing and Operations'!$G$161,'Time SA'!BM$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!BM$2)*2,IF(AND('Time SA'!BM$1>='Timing and Operations'!$G$160,'Time SA'!BM$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BN$1<'Timing and Operations'!$G$160,'Time SA'!BN$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!BN$1)*2,IF(AND('Time SA'!BN$1<'Timing and Operations'!$G$161,'Time SA'!BN$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!BN$2)*2,IF(AND('Time SA'!BN$1>='Timing and Operations'!$G$160,'Time SA'!BN$2<='Timing and Operations'!$G$161),1,0)))","v":0},{"$f":"IF(AND('Time SA'!BO$1<'Timing and Operations'!$G$160,'Time SA'!BO$2>'Timing and Operations'!$G$160),1-YEARFRAC('Timing and Operations'!$G$160,'Time SA'!BO$1)*2,IF(AND('Time SA'!BO$1<'Timing and Operations'!$G$161,'Time SA'!BO$2>'Timing and Operations'!$G$161),1-YEARFRAC('Timing and Operations'!$G$161,'Time SA'!BO$2)*2,IF(AND('Time SA'!BO$1>='Timing and Operations'!$G$160,'Time SA'!BO$2<='Timing and Operations'!$G$161),1,0)))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Output ( P50 yrs 1-15)",null,null,{"$f":"SUM(J213:BQ213)","v":5819999.9999999991},null,{"$f":"J23","v":116399.99999999999},116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,{"$f":"AP23","v":116399.99999999999},116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,116399.99999999999,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Output ( P50 yrs 16-20)",null,null,{"$f":"SUM(J214:BQ214)","v":0}]
[null,null,null,null,"Output ( P75 yrs 1-15)",null,null,{"$f":"SUM(J215:BQ215)","v":4905100.0000000009},null,{"$f":"J$24*J$190","v":0},0,0,0,18100,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,{"$f":"AP$24*AP$190","v":108600.00000000001},108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,108600.00000000001,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Output ( P75 yrs 16-20)",null,null,{"$f":"SUM(J216:BQ216)","v":0}]
[]
[null,null,null,null,"Output ( P90 yrs 1-15)",null,null,{"$f":"SUM(J218:BQ218)","v":5100000},null,{"$f":"J$25","v":102000},102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,{"$f":"AP$25","v":102000},102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,102000,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Output ( P90 yrs 16-20)",null,null,{"$f":"SUM(J219:BQ219)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Output ( P99 yrs 1-15)",null,null,{"$f":"SUM(J220:BQ220)","v":4590000},null,{"$f":"J$26","v":91800},91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,{"$f":"AP$26","v":91800},91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,91800,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Output ( P99 yrs 16-20)",null,null,{"$f":"SUM(J221:BQ221)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Refit 2"]
[null,null,null,null,"Output (P50)",null,null,{"$f":"SUM(J225:BQ225)","v":0},null,{"$f":"'Timing and Operations'!$I$325*J$6","v":0},{"$f":"'Timing and Operations'!$I$325*K$6","v":0},{"$f":"'Timing and Operations'!$I$325*L$6","v":0},{"$f":"'Timing and Operations'!$I$325*M$6","v":0},{"$f":"'Timing and Operations'!$I$325*N$6","v":0},{"$f":"'Timing and Operations'!$I$325*O$6","v":0},{"$f":"'Timing and Operations'!$I$325*P$6","v":0},{"$f":"'Timing and Operations'!$I$325*Q$6","v":0},{"$f":"'Timing and Operations'!$I$325*R$6","v":0},{"$f":"'Timing and Operations'!$I$325*S$6","v":0},{"$f":"'Timing and Operations'!$I$325*T$6","v":0},{"$f":"'Timing and Operations'!$I$325*U$6","v":0},{"$f":"'Timing and Operations'!$I$325*V$6","v":0},{"$f":"'Timing and Operations'!$I$325*W$6","v":0},{"$f":"'Timing and Operations'!$I$325*X$6","v":0},{"$f":"'Timing and Operations'!$I$325*Y$6","v":0},{"$f":"'Timing and Operations'!$I$325*Z$6","v":0},{"$f":"'Timing and Operations'!$I$325*AA$6","v":0},{"$f":"'Timing and Operations'!$I$325*AB$6","v":0},{"$f":"'Timing and Operations'!$I$325*AC$6","v":0},{"$f":"'Timing and Operations'!$I$325*AD$6","v":0},{"$f":"'Timing and Operations'!$I$325*AE$6","v":0},{"$f":"'Timing and Operations'!$I$325*AF$6","v":0},{"$f":"'Timing and Operations'!$I$325*AG$6","v":0},{"$f":"'Timing and Operations'!$I$325*AH$6","v":0},{"$f":"'Timing and Operations'!$I$325*AI$6","v":0},{"$f":"'Timing and Operations'!$I$325*AJ$6","v":0},{"$f":"'Timing and Operations'!$I$325*AK$6","v":0},{"$f":"'Timing and Operations'!$I$325*AL$6","v":0},{"$f":"'Timing and Operations'!$I$325*AM$6","v":0},{"$f":"'Timing and Operations'!$I$325*AN$6","v":0},{"$f":"'Timing and Operations'!$I$325*AO$6","v":0},{"$f":"'Timing and Operations'!$I$325*AP$6","v":0},{"$f":"'Timing and Operations'!$I$325*AQ$6","v":0},{"$f":"'Timing and Operations'!$I$325*AR$6","v":0},{"$f":"'Timing and Operations'!$I$325*AS$6","v":0},{"$f":"'Timing and Operations'!$I$325*AT$6","v":0},{"$f":"'Timing and Operations'!$I$325*AU$6","v":0},{"$f":"'Timing and Operations'!$I$325*AV$6","v":0},{"$f":"'Timing and Operations'!$I$325*AW$6","v":0},{"$f":"'Timing and Operations'!$I$325*AX$6","v":0},{"$f":"'Timing and Operations'!$I$325*AY$6","v":0},{"$f":"'Timing and Operations'!$I$325*AZ$6","v":0},{"$f":"'Timing and Operations'!$I$325*BA$6","v":0},{"$f":"'Timing and Operations'!$I$325*BB$6","v":0},{"$f":"'Timing and Operations'!$I$325*BC$6","v":0},{"$f":"'Timing and Operations'!$I$325*BD$6","v":0},{"$f":"'Timing and Operations'!$I$325*BE$6","v":0},{"$f":"'Timing and Operations'!$I$325*BF$6","v":0},{"$f":"'Timing and Operations'!$I$325*BG$6","v":0},{"$f":"'Timing and Operations'!$I$325*BH$6","v":0},{"$f":"'Timing and Operations'!$I$325*BI$6","v":0},{"$f":"'Timing and Operations'!$I$325*BJ$6","v":0},{"$f":"'Timing and Operations'!$I$325*BK$6","v":0},{"$f":"'Timing and Operations'!$I$325*BL$6","v":0},{"$f":"'Timing and Operations'!$I$325*BM$6","v":0},{"$f":"'Timing and Operations'!$I$325*BN$6","v":0},{"$f":"'Timing and Operations'!$I$325*BO$6","v":0},{"$f":"'Timing and Operations'!$I$325*BP$6","v":0},{"$f":"'Timing and Operations'!$I$325*BQ$6","v":0}]
[null,null,null,null,"Output (P75)",null,null,{"$f":"SUM(J226:BQ226)","v":0},null,{"$f":"'Timing and Operations'!$I$326*J$6","v":0},{"$f":"'Timing and Operations'!$I$326*K$6","v":0},{"$f":"'Timing and Operations'!$I$326*L$6","v":0},{"$f":"'Timing and Operations'!$I$326*M$6","v":0},{"$f":"'Timing and Operations'!$I$326*N$6","v":0},{"$f":"'Timing and Operations'!$I$326*O$6","v":0},{"$f":"'Timing and Operations'!$I$326*P$6","v":0},{"$f":"'Timing and Operations'!$I$326*Q$6","v":0},{"$f":"'Timing and Operations'!$I$326*R$6","v":0},{"$f":"'Timing and Operations'!$I$326*S$6","v":0},{"$f":"'Timing and Operations'!$I$326*T$6","v":0},{"$f":"'Timing and Operations'!$I$326*U$6","v":0},{"$f":"'Timing and Operations'!$I$326*V$6","v":0},{"$f":"'Timing and Operations'!$I$326*W$6","v":0},{"$f":"'Timing and Operations'!$I$326*X$6","v":0},{"$f":"'Timing and Operations'!$I$326*Y$6","v":0},{"$f":"'Timing and Operations'!$I$326*Z$6","v":0},{"$f":"'Timing and Operations'!$I$326*AA$6","v":0},{"$f":"'Timing and Operations'!$I$326*AB$6","v":0},{"$f":"'Timing and Operations'!$I$326*AC$6","v":0},{"$f":"'Timing and Operations'!$I$326*AD$6","v":0},{"$f":"'Timing and Operations'!$I$326*AE$6","v":0},{"$f":"'Timing and Operations'!$I$326*AF$6","v":0},{"$f":"'Timing and Operations'!$I$326*AG$6","v":0},{"$f":"'Timing and Operations'!$I$326*AH$6","v":0},{"$f":"'Timing and Operations'!$I$326*AI$6","v":0},{"$f":"'Timing and Operations'!$I$326*AJ$6","v":0},{"$f":"'Timing and Operations'!$I$326*AK$6","v":0},{"$f":"'Timing and Operations'!$I$326*AL$6","v":0},{"$f":"'Timing and Operations'!$I$326*AM$6","v":0},{"$f":"'Timing and Operations'!$I$326*AN$6","v":0},{"$f":"'Timing and Operations'!$I$326*AO$6","v":0},{"$f":"'Timing and Operations'!$I$326*AP$6","v":0},{"$f":"'Timing and Operations'!$I$326*AQ$6","v":0},{"$f":"'Timing and Operations'!$I$326*AR$6","v":0},{"$f":"'Timing and Operations'!$I$326*AS$6","v":0},{"$f":"'Timing and Operations'!$I$326*AT$6","v":0},{"$f":"'Timing and Operations'!$I$326*AU$6","v":0},{"$f":"'Timing and Operations'!$I$326*AV$6","v":0},{"$f":"'Timing and Operations'!$I$326*AW$6","v":0},{"$f":"'Timing and Operations'!$I$326*AX$6","v":0},{"$f":"'Timing and Operations'!$I$326*AY$6","v":0},{"$f":"'Timing and Operations'!$I$326*AZ$6","v":0},{"$f":"'Timing and Operations'!$I$326*BA$6","v":0},{"$f":"'Timing and Operations'!$I$326*BB$6","v":0},{"$f":"'Timing and Operations'!$I$326*BC$6","v":0},{"$f":"'Timing and Operations'!$I$326*BD$6","v":0},{"$f":"'Timing and Operations'!$I$326*BE$6","v":0},{"$f":"'Timing and Operations'!$I$326*BF$6","v":0},{"$f":"'Timing and Operations'!$I$326*BG$6","v":0},{"$f":"'Timing and Operations'!$I$326*BH$6","v":0},{"$f":"'Timing and Operations'!$I$326*BI$6","v":0},{"$f":"'Timing and Operations'!$I$326*BJ$6","v":0},{"$f":"'Timing and Operations'!$I$326*BK$6","v":0},{"$f":"'Timing and Operations'!$I$326*BL$6","v":0},{"$f":"'Timing and Operations'!$I$326*BM$6","v":0},{"$f":"'Timing and Operations'!$I$326*BN$6","v":0},{"$f":"'Timing and Operations'!$I$326*BO$6","v":0},{"$f":"'Timing and Operations'!$I$326*BP$6","v":0},{"$f":"'Timing and Operations'!$I$326*BQ$6","v":0}]
[null,null,null,null,"Output (P90)",null,null,{"$f":"SUM(J227:BQ227)","v":0},null,{"$f":"'Timing and Operations'!$I$327*J$6","v":0},{"$f":"'Timing and Operations'!$I$327*K$6","v":0},{"$f":"'Timing and Operations'!$I$327*L$6","v":0},{"$f":"'Timing and Operations'!$I$327*M$6","v":0},{"$f":"'Timing and Operations'!$I$327*N$6","v":0},{"$f":"'Timing and Operations'!$I$327*O$6","v":0},{"$f":"'Timing and Operations'!$I$327*P$6","v":0},{"$f":"'Timing and Operations'!$I$327*Q$6","v":0},{"$f":"'Timing and Operations'!$I$327*R$6","v":0},{"$f":"'Timing and Operations'!$I$327*S$6","v":0},{"$f":"'Timing and Operations'!$I$327*T$6","v":0},{"$f":"'Timing and Operations'!$I$327*U$6","v":0},{"$f":"'Timing and Operations'!$I$327*V$6","v":0},{"$f":"'Timing and Operations'!$I$327*W$6","v":0},{"$f":"'Timing and Operations'!$I$327*X$6","v":0},{"$f":"'Timing and Operations'!$I$327*Y$6","v":0},{"$f":"'Timing and Operations'!$I$327*Z$6","v":0},{"$f":"'Timing and Operations'!$I$327*AA$6","v":0},{"$f":"'Timing and Operations'!$I$327*AB$6","v":0},{"$f":"'Timing and Operations'!$I$327*AC$6","v":0},{"$f":"'Timing and Operations'!$I$327*AD$6","v":0},{"$f":"'Timing and Operations'!$I$327*AE$6","v":0},{"$f":"'Timing and Operations'!$I$327*AF$6","v":0},{"$f":"'Timing and Operations'!$I$327*AG$6","v":0},{"$f":"'Timing and Operations'!$I$327*AH$6","v":0},{"$f":"'Timing and Operations'!$I$327*AI$6","v":0},{"$f":"'Timing and Operations'!$I$327*AJ$6","v":0},{"$f":"'Timing and Operations'!$I$327*AK$6","v":0},{"$f":"'Timing and Operations'!$I$327*AL$6","v":0},{"$f":"'Timing and Operations'!$I$327*AM$6","v":0},{"$f":"'Timing and Operations'!$I$327*AN$6","v":0},{"$f":"'Timing and Operations'!$I$327*AO$6","v":0},{"$f":"'Timing and Operations'!$I$327*AP$6","v":0},{"$f":"'Timing and Operations'!$I$327*AQ$6","v":0},{"$f":"'Timing and Operations'!$I$327*AR$6","v":0},{"$f":"'Timing and Operations'!$I$327*AS$6","v":0},{"$f":"'Timing and Operations'!$I$327*AT$6","v":0},{"$f":"'Timing and Operations'!$I$327*AU$6","v":0},{"$f":"'Timing and Operations'!$I$327*AV$6","v":0},{"$f":"'Timing and Operations'!$I$327*AW$6","v":0},{"$f":"'Timing and Operations'!$I$327*AX$6","v":0},{"$f":"'Timing and Operations'!$I$327*AY$6","v":0},{"$f":"'Timing and Operations'!$I$327*AZ$6","v":0},{"$f":"'Timing and Operations'!$I$327*BA$6","v":0},{"$f":"'Timing and Operations'!$I$327*BB$6","v":0},{"$f":"'Timing and Operations'!$I$327*BC$6","v":0},{"$f":"'Timing and Operations'!$I$327*BD$6","v":0},{"$f":"'Timing and Operations'!$I$327*BE$6","v":0},{"$f":"'Timing and Operations'!$I$327*BF$6","v":0},{"$f":"'Timing and Operations'!$I$327*BG$6","v":0},{"$f":"'Timing and Operations'!$I$327*BH$6","v":0},{"$f":"'Timing and Operations'!$I$327*BI$6","v":0},{"$f":"'Timing and Operations'!$I$327*BJ$6","v":0},{"$f":"'Timing and Operations'!$I$327*BK$6","v":0},{"$f":"'Timing and Operations'!$I$327*BL$6","v":0},{"$f":"'Timing and Operations'!$I$327*BM$6","v":0},{"$f":"'Timing and Operations'!$I$327*BN$6","v":0},{"$f":"'Timing and Operations'!$I$327*BO$6","v":0},{"$f":"'Timing and Operations'!$I$327*BP$6","v":0},{"$f":"'Timing and Operations'!$I$327*BQ$6","v":0}]
[null,null,null,null,"Output (P99)",null,null,{"$f":"SUM(J228:BQ228)","v":0},null,{"$f":"'Timing and Operations'!$I$328*J$6","v":0},{"$f":"'Timing and Operations'!$I$328*K$6","v":0},{"$f":"'Timing and Operations'!$I$328*L$6","v":0},{"$f":"'Timing and Operations'!$I$328*M$6","v":0},{"$f":"'Timing and Operations'!$I$328*N$6","v":0},{"$f":"'Timing and Operations'!$I$328*O$6","v":0},{"$f":"'Timing and Operations'!$I$328*P$6","v":0},{"$f":"'Timing and Operations'!$I$328*Q$6","v":0},{"$f":"'Timing and Operations'!$I$328*R$6","v":0},{"$f":"'Timing and Operations'!$I$328*S$6","v":0},{"$f":"'Timing and Operations'!$I$328*T$6","v":0},{"$f":"'Timing and Operations'!$I$328*U$6","v":0},{"$f":"'Timing and Operations'!$I$328*V$6","v":0},{"$f":"'Timing and Operations'!$I$328*W$6","v":0},{"$f":"'Timing and Operations'!$I$328*X$6","v":0},{"$f":"'Timing and Operations'!$I$328*Y$6","v":0},{"$f":"'Timing and Operations'!$I$328*Z$6","v":0},{"$f":"'Timing and Operations'!$I$328*AA$6","v":0},{"$f":"'Timing and Operations'!$I$328*AB$6","v":0},{"$f":"'Timing and Operations'!$I$328*AC$6","v":0},{"$f":"'Timing and Operations'!$I$328*AD$6","v":0},{"$f":"'Timing and Operations'!$I$328*AE$6","v":0},{"$f":"'Timing and Operations'!$I$328*AF$6","v":0},{"$f":"'Timing and Operations'!$I$328*AG$6","v":0},{"$f":"'Timing and Operations'!$I$328*AH$6","v":0},{"$f":"'Timing and Operations'!$I$328*AI$6","v":0},{"$f":"'Timing and Operations'!$I$328*AJ$6","v":0},{"$f":"'Timing and Operations'!$I$328*AK$6","v":0},{"$f":"'Timing and Operations'!$I$328*AL$6","v":0},{"$f":"'Timing and Operations'!$I$328*AM$6","v":0},{"$f":"'Timing and Operations'!$I$328*AN$6","v":0},{"$f":"'Timing and Operations'!$I$328*AO$6","v":0},{"$f":"'Timing and Operations'!$I$328*AP$6","v":0},{"$f":"'Timing and Operations'!$I$328*AQ$6","v":0},{"$f":"'Timing and Operations'!$I$328*AR$6","v":0},{"$f":"'Timing and Operations'!$I$328*AS$6","v":0},{"$f":"'Timing and Operations'!$I$328*AT$6","v":0},{"$f":"'Timing and Operations'!$I$328*AU$6","v":0},{"$f":"'Timing and Operations'!$I$328*AV$6","v":0},{"$f":"'Timing and Operations'!$I$328*AW$6","v":0},{"$f":"'Timing and Operations'!$I$328*AX$6","v":0},{"$f":"'Timing and Operations'!$I$328*AY$6","v":0},{"$f":"'Timing and Operations'!$I$328*AZ$6","v":0},{"$f":"'Timing and Operations'!$I$328*BA$6","v":0},{"$f":"'Timing and Operations'!$I$328*BB$6","v":0},{"$f":"'Timing and Operations'!$I$328*BC$6","v":0},{"$f":"'Timing and Operations'!$I$328*BD$6","v":0},{"$f":"'Timing and Operations'!$I$328*BE$6","v":0},{"$f":"'Timing and Operations'!$I$328*BF$6","v":0},{"$f":"'Timing and Operations'!$I$328*BG$6","v":0},{"$f":"'Timing and Operations'!$I$328*BH$6","v":0},{"$f":"'Timing and Operations'!$I$328*BI$6","v":0},{"$f":"'Timing and Operations'!$I$328*BJ$6","v":0},{"$f":"'Timing and Operations'!$I$328*BK$6","v":0},{"$f":"'Timing and Operations'!$I$328*BL$6","v":0},{"$f":"'Timing and Operations'!$I$328*BM$6","v":0},{"$f":"'Timing and Operations'!$I$328*BN$6","v":0},{"$f":"'Timing and Operations'!$I$328*BO$6","v":0},{"$f":"'Timing and Operations'!$I$328*BP$6","v":0},{"$f":"'Timing and Operations'!$I$328*BQ$6","v":0}]
[]
[null,null,null,null,"Output ( P50 yrs 1-15)",null,null,{"$f":"SUM(J230:BQ230)","v":0},null,{"$f":"J225*J$190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP225*AP$190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Output ( P50 yrs 16-20)",null,null,{"$f":"SUM(J231:BQ231)","v":0},null,{"$f":"J225*J$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP225*AP$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Output ( P75 yrs 1-15)",null,null,{"$f":"SUM(J232:BQ232)","v":0},null,{"$f":"J$226*J$190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$226*AP$190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Output ( P75 yrs 16-20)",null,null,{"$f":"SUM(J233:BQ233)","v":0},null,{"$f":"J$226*J$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$226*AP$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Output ( P90 yrs 1-15)",null,null,{"$f":"SUM(J235:BQ235)","v":0},null,{"$f":"J$227*J$190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$227*AP$190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Output ( P90 yrs 16-20)",null,null,{"$f":"SUM(J236:BQ236)","v":0},null,{"$f":"J$227*J$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$227*AP$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Output ( P99 yrs 1-15)",null,null,{"$f":"SUM(J237:BQ237)","v":0},null,{"$f":"J$228*J$190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$228*AP$190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Output ( P99 yrs 16-20)",null,null,{"$f":"SUM(J238:BQ238)","v":0},null,{"$f":"J$228*J$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$228*AP$191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"'Timing and Operations'!$I$332&\"MW\"&\" \"&\"(Refit 1)\"","v":"75MW (Refit 1)"}]
[null,null,null,"Output (mw/h) post year 15"]
[null,null,null,null,"Scenario 1 (P50)",null,null,null,null,{"$f":"J$214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Scenario 2 (P75)",null,null,null,null,{"$f":"J$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Scenario 3 (P90)",null,null,null,null,{"$f":"J$219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Scenario 4 (P99)",null,null,null,null,{"$f":"J$221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"CHOOSE(Sensitivities!$D$38,E242,E243,E244,E245)","v":"Scenario 2 (P75)"},{"$f":"Sensitivities!D38","v":2},{"$f":"INDEX(Sensitivities!$C$65:$C$68,F246)","v":"P75"},null,null,{"$f":"INDEX(J242:J245,$F$246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AP242:AP245,$F$246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Timing and Operations'!$I$333&\"MW\"&\" \"&\"(Refit 2)\"","v":"0MW (Refit 2)"}]
[null,null,null,null,"Output (mw/h)  years 1-15"]
[null,null,null,null,"Scenario 1 (P50)",null,null,null,null,{"$f":"J$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Scenario 2 (P75)",null,null,null,null,{"$f":"J$232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Scenario 3 (P90)",null,null,null,null,{"$f":"J$235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Scenario 4 (P99)",null,null,null,null,{"$f":"J$237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"CHOOSE(Sensitivities!$D$38,E249,E250,E251,E252)","v":"Scenario 2 (P75)"},{"$f":"Sensitivities!D38","v":2},{"$f":"INDEX(Sensitivities!$C$65:$C$68,F253)","v":"P75"},null,null,{"$f":"INDEX(J249:J252,$F$253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AP249:AP252,$F$253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Timing and Operations'!$I$333&\"MW\"&\" \"&\"(Refit 2)\"","v":"0MW (Refit 2)"}]
[null,null,null,null,"Output (mw/h) post year 15"]
[null,null,null,null,"Scenario 1 (P50)",null,null,null,null,{"$f":"J$231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Scenario 2 (P75)",null,null,null,null,{"$f":"J$233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Scenario 3 (P90)",null,null,null,null,{"$f":"J$236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Scenario 4 (P99)",null,null,null,null,{"$f":"J$238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"CHOOSE(Sensitivities!$D$38,E256,E257,E258,E259)","v":"Scenario 2 (P75)"},{"$f":"Sensitivities!D38","v":2},{"$f":"INDEX(Sensitivities!$C$65:$C$68,F260)","v":"P75"},null,null,{"$f":"INDEX(J256:J259,$F$260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AP256:AP259,$F$260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"Refit 2",null,null,{"$f":"'Timing and Operations'!G158","v":0},null,{"$f":"$H$263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Bonus for Refit 1",null,null,{"$f":"'Timing and Operations'!$G$169","v":0},null,{"$f":"J59*$H$264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP59*$H$264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Bonus for Refit 2",null,null,{"$f":"'Timing and Operations'!$G$162","v":0.13789999999999999},null,{"$f":"J$263*$H$265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$263*$H$265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,"Refit 2",null,null,null,null,{"$f":"J$263*J$6*J$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$263*AP$6*AP$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Bonus for 46MW",null,null,null,null,{"$f":"J$264*J$298*J$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$264*AP$298*AP$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Bonus for 8MW",null,null,null,null,{"$f":"J$265*J$299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$265*AP$299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Price (Floor price) for REFIT 1",null,null,null,null,{"$f":"J60+J269","v":91.932521993035735},92.874600000000001,93.845371840211925,94.826290673958667,95.837287303733689,96.859062739451161,97.912382300041557,98.977156463488356,100.0750292301273,101.18507980278527,102.32987785396432,103.48762803781487,104.68187572587657,105.88990503757272,107.13629033452744,108.39734630578218,109.69873310574195,111.01574397456343,112.37518544251085,113.75127392860735,115.17202699444756,116.61052526176447,118.09606636889596,119.60053228899801,121.15457451806074,122.72880936001148,124.3553210612221,126.00338874694826,127.70661382862133,129.43286190759386,131.21734194429385,133.02642445794172,{"$f":"AP60+AP269","v":134.89702279940667},136.79392522420957,138.75585330593978,140.74591978483619,142.80476586337633,144.89372895832162,147.05548951899914,149.24950274344135,151.52061685608075,153.82629027523583,156.21367720446335,158.63811642390505,161.10018298580454,163.60046086722718,166.13954310857335,168.71803195424172,171.33653899547531,173.99568531542479,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Price (Floor price) for REFIT 2",null,null,null,null,{"$f":"J268+J270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP268+AP270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Price (DSCR PPA Price) years 1-15 Refit 1",null,null,null,null,{"$f":"J$272*J$7","v":91.932521993035735},92.874600000000001,93.845371840211925,94.826290673958667,95.837287303733689,96.859062739451161,97.912382300041557,98.977156463488356,100.0750292301273,101.18507980278527,102.32987785396432,103.48762803781487,104.68187572587657,105.88990503757272,107.13629033452744,108.39734630578218,109.69873310574195,111.01574397456343,112.37518544251085,113.75127392860735,115.17202699444756,116.61052526176447,118.09606636889596,119.60053228899801,121.15457451806074,122.72880936001148,124.3553210612221,126.00338874694826,127.70661382862133,129.43286190759386,131.21734194429385,133.02642445794172,{"$f":"AP$272*AP$7","v":134.89702279940667},136.79392522420957,138.75585330593978,140.74591978483619,142.80476586337633,144.89372895832162,147.05548951899914,149.24950274344135,151.52061685608075,153.82629027523583,156.21367720446335,158.63811642390505,161.10018298580454,163.60046086722718,166.13954310857335,168.71803195424172,171.33653899547531,173.99568531542479,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Price (DSCR PPA Price) years 1-15 Refit 2",null,null,null,null,{"$f":"J$273*J$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$273*AP$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Low SMP (€/mwh)",null,null,null,null,{"$f":"LOOKUP(J$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":55.298813100963301},{"$f":"LOOKUP(K$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":55.298813100963301},{"$f":"LOOKUP(L$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":54.408143915534879},{"$f":"LOOKUP(M$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":54.408143915534879},{"$f":"LOOKUP(N$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":56.205600205330256},{"$f":"LOOKUP(O$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":56.205600205330256},{"$f":"LOOKUP(P$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":56.661688541173504},{"$f":"LOOKUP(Q$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":56.661688541173504},{"$f":"LOOKUP(R$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":57.692977579384028},{"$f":"LOOKUP(S$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":57.692977579384028},{"$f":"LOOKUP(T$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":58.130187565789079},{"$f":"LOOKUP(U$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":58.130187565789079},{"$f":"LOOKUP(V$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":59.29088681656701},{"$f":"LOOKUP(W$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":59.29088681656701},{"$f":"LOOKUP(X$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":60.916752654488377},{"$f":"LOOKUP(Y$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":60.916752654488377},{"$f":"LOOKUP(Z$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":61.661976629461293},{"$f":"LOOKUP(AA$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":61.661976629461293},{"$f":"LOOKUP(AB$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":62.442612425783977},{"$f":"LOOKUP(AC$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":62.442612425783977},{"$f":"LOOKUP(AD$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":62.923313861711186},{"$f":"LOOKUP(AE$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":62.923313861711186},{"$f":"LOOKUP(AF$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":63.04612618668105},{"$f":"LOOKUP(AG$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":63.04612618668105},{"$f":"LOOKUP(AH$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":64.017550216490221},{"$f":"LOOKUP(AI$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":64.017550216490221},{"$f":"LOOKUP(AJ$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":65.04358284843417},{"$f":"LOOKUP(AK$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":65.04358284843417},{"$f":"LOOKUP(AL$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":65.614627419099307},{"$f":"LOOKUP(AM$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":65.614627419099307},{"$f":"LOOKUP(AN$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":66.804694240711058},{"$f":"LOOKUP(AO$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":66.804694240711058},{"$f":"LOOKUP(AP$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":68.787443493977037},{"$f":"LOOKUP(AQ$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":68.787443493977037},{"$f":"LOOKUP(AR$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":70.350413697500855},{"$f":"LOOKUP(AS$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":70.350413697500855},{"$f":"LOOKUP(AT$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":72.621303099466942},{"$f":"LOOKUP(AU$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":72.621303099466942},{"$f":"LOOKUP(AV$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":74.370301529274542},{"$f":"LOOKUP(AW$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":74.370301529274542},{"$f":"LOOKUP(AX$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":77.303957969203836},{"$f":"LOOKUP(AY$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":77.303957969203836},{"$f":"LOOKUP(AZ$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":88.526174185498775},{"$f":"LOOKUP(BA$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":88.526174185498775},{"$f":"LOOKUP(BB$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":88.526174185498775},{"$f":"LOOKUP(BC$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":88.526174185498775},{"$f":"LOOKUP(BD$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":88.526174185498775},{"$f":"LOOKUP(BE$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":88.526174185498775},{"$f":"LOOKUP(BF$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":88.526174185498775},{"$f":"LOOKUP(BG$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":88.526174185498775},{"$f":"LOOKUP(BH$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":88.526174185498775},{"$f":"LOOKUP(BI$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":88.526174185498775},{"$f":"LOOKUP(BJ$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":88.526174185498775},{"$f":"LOOKUP(BK$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":88.526174185498775},{"$f":"LOOKUP(BL$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":88.526174185498775},{"$f":"LOOKUP(BM$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":88.526174185498775},{"$f":"LOOKUP(BN$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":88.526174185498775},{"$f":"LOOKUP(BO$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":88.526174185498775},{"$f":"LOOKUP(BP$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":88.526174185498775},{"$f":"LOOKUP(BQ$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I176:$BP176)","v":88.526174185498775}]
[null,null,null,null,"Central SMP (€/mwh)",null,null,null,null,{"$f":"LOOKUP(J$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":61.443125667737},{"$f":"LOOKUP(K$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":61.443125667737},{"$f":"LOOKUP(L$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":60.453493239483201},{"$f":"LOOKUP(M$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":60.453493239483201},{"$f":"LOOKUP(N$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":62.450666894811398},{"$f":"LOOKUP(O$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":62.450666894811398},{"$f":"LOOKUP(P$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":62.957431712415001},{"$f":"LOOKUP(Q$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":62.957431712415001},{"$f":"LOOKUP(R$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":64.103308421537804},{"$f":"LOOKUP(S$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":64.103308421537804},{"$f":"LOOKUP(T$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":64.589097295321196},{"$f":"LOOKUP(U$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":64.589097295321196},{"$f":"LOOKUP(V$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":65.878763129518902},{"$f":"LOOKUP(W$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":65.878763129518902},{"$f":"LOOKUP(X$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":67.685280727209303},{"$f":"LOOKUP(Y$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":67.685280727209303},{"$f":"LOOKUP(Z$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":68.513307366068105},{"$f":"LOOKUP(AA$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":68.513307366068105},{"$f":"LOOKUP(AB$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":69.380680473093307},{"$f":"LOOKUP(AC$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":69.380680473093307},{"$f":"LOOKUP(AD$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":69.914793179679094},{"$f":"LOOKUP(AE$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":69.914793179679094},{"$f":"LOOKUP(AF$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":70.051251318534497},{"$f":"LOOKUP(AG$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":70.051251318534497},{"$f":"LOOKUP(AH$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":71.130611351655801},{"$f":"LOOKUP(AI$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":71.130611351655801},{"$f":"LOOKUP(AJ$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":72.270647609371295},{"$f":"LOOKUP(AK$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":72.270647609371295},{"$f":"LOOKUP(AL$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":72.905141576776998},{"$f":"LOOKUP(AM$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":72.905141576776998},{"$f":"LOOKUP(AN$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":74.227438045234507},{"$f":"LOOKUP(AO$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":74.227438045234507},{"$f":"LOOKUP(AP$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":76.430492771085596},{"$f":"LOOKUP(AQ$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":76.430492771085596},{"$f":"LOOKUP(AR$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":78.167126330556499},{"$f":"LOOKUP(AS$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":78.167126330556499},{"$f":"LOOKUP(AT$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":80.690336777185493},{"$f":"LOOKUP(AU$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":80.690336777185493},{"$f":"LOOKUP(AV$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":82.633668365860601},{"$f":"LOOKUP(AW$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":82.633668365860601},{"$f":"LOOKUP(AX$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":85.893286632448707},{"$f":"LOOKUP(AY$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":85.893286632448707},{"$f":"LOOKUP(AZ$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":98.362415761665304},{"$f":"LOOKUP(BA$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":98.362415761665304},{"$f":"LOOKUP(BB$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":98.362415761665304},{"$f":"LOOKUP(BC$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":98.362415761665304},{"$f":"LOOKUP(BD$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":98.362415761665304},{"$f":"LOOKUP(BE$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":98.362415761665304},{"$f":"LOOKUP(BF$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":98.362415761665304},{"$f":"LOOKUP(BG$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":98.362415761665304},{"$f":"LOOKUP(BH$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":98.362415761665304},{"$f":"LOOKUP(BI$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":98.362415761665304},{"$f":"LOOKUP(BJ$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":98.362415761665304},{"$f":"LOOKUP(BK$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":98.362415761665304},{"$f":"LOOKUP(BL$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":98.362415761665304},{"$f":"LOOKUP(BM$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":98.362415761665304},{"$f":"LOOKUP(BN$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":98.362415761665304},{"$f":"LOOKUP(BO$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":98.362415761665304},{"$f":"LOOKUP(BP$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":98.362415761665304},{"$f":"LOOKUP(BQ$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I177:$BP177)","v":98.362415761665304}]
[null,null,null,null,"High SMP (€/mwh)",null,null,null,null,{"$f":"LOOKUP(J$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":67.587438234510699},{"$f":"LOOKUP(K$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":67.587438234510699},{"$f":"LOOKUP(L$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":66.498842563431523},{"$f":"LOOKUP(M$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":66.498842563431523},{"$f":"LOOKUP(N$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":68.69573358429254},{"$f":"LOOKUP(O$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":68.69573358429254},{"$f":"LOOKUP(P$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":69.253174883656513},{"$f":"LOOKUP(Q$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":69.253174883656513},{"$f":"LOOKUP(R$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":70.513639263691587},{"$f":"LOOKUP(S$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":70.513639263691587},{"$f":"LOOKUP(T$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":71.04800702485332},{"$f":"LOOKUP(U$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":71.04800702485332},{"$f":"LOOKUP(V$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":72.466639442470793},{"$f":"LOOKUP(W$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":72.466639442470793},{"$f":"LOOKUP(X$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":74.453808799930243},{"$f":"LOOKUP(Y$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":74.453808799930243},{"$f":"LOOKUP(Z$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":75.364638102674917},{"$f":"LOOKUP(AA$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":75.364638102674917},{"$f":"LOOKUP(AB$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":76.31874852040265},{"$f":"LOOKUP(AC$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":76.31874852040265},{"$f":"LOOKUP(AD$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":76.906272497647009},{"$f":"LOOKUP(AE$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":76.906272497647009},{"$f":"LOOKUP(AF$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":77.056376450387958},{"$f":"LOOKUP(AG$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":77.056376450387958},{"$f":"LOOKUP(AH$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":78.243672486821382},{"$f":"LOOKUP(AI$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":78.243672486821382},{"$f":"LOOKUP(AJ$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":79.497712370308435},{"$f":"LOOKUP(AK$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":79.497712370308435},{"$f":"LOOKUP(AL$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":80.195655734454704},{"$f":"LOOKUP(AM$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":80.195655734454704},{"$f":"LOOKUP(AN$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":81.650181849757971},{"$f":"LOOKUP(AO$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":81.650181849757971},{"$f":"LOOKUP(AP$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":84.073542048194156},{"$f":"LOOKUP(AQ$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":84.073542048194156},{"$f":"LOOKUP(AR$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":85.983838963612158},{"$f":"LOOKUP(AS$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":85.983838963612158},{"$f":"LOOKUP(AT$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":88.759370454904044},{"$f":"LOOKUP(AU$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":88.759370454904044},{"$f":"LOOKUP(AV$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":90.897035202446673},{"$f":"LOOKUP(AW$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":90.897035202446673},{"$f":"LOOKUP(AX$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":94.482615295693591},{"$f":"LOOKUP(AY$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":94.482615295693591},{"$f":"LOOKUP(AZ$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":108.19865733783185},{"$f":"LOOKUP(BA$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":108.19865733783185},{"$f":"LOOKUP(BB$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":108.19865733783185},{"$f":"LOOKUP(BC$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":108.19865733783185},{"$f":"LOOKUP(BD$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":108.19865733783185},{"$f":"LOOKUP(BE$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":108.19865733783185},{"$f":"LOOKUP(BF$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":108.19865733783185},{"$f":"LOOKUP(BG$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":108.19865733783185},{"$f":"LOOKUP(BH$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":108.19865733783185},{"$f":"LOOKUP(BI$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":108.19865733783185},{"$f":"LOOKUP(BJ$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":108.19865733783185},{"$f":"LOOKUP(BK$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":108.19865733783185},{"$f":"LOOKUP(BL$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":108.19865733783185},{"$f":"LOOKUP(BM$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":108.19865733783185},{"$f":"LOOKUP(BN$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":108.19865733783185},{"$f":"LOOKUP(BO$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":108.19865733783185},{"$f":"LOOKUP(BP$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":108.19865733783185},{"$f":"LOOKUP(BQ$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I178:$BP178)","v":108.19865733783185}]
[]
[null,null,null,null,"Low Capacity (€/mwh)",null,null,null,null,{"$f":"LOOKUP(J$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(K$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(L$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(M$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(N$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(O$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(P$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(Q$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(R$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(S$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(T$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(U$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(V$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(W$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(X$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(Y$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(Z$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(AA$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(AB$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(AC$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(AD$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(AE$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(AF$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(AG$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(AH$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(AI$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(AJ$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(AK$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(AL$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(AM$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(AN$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(AO$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(AP$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(AQ$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(AR$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(AS$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(AT$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(AU$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(AV$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(AW$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(AX$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(AY$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(AZ$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(BA$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(BB$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(BC$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(BD$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(BE$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(BF$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(BG$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(BH$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(BI$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(BJ$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(BK$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(BL$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(BM$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(BN$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(BO$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(BP$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0},{"$f":"LOOKUP(BQ$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$180:$BP$180)","v":0}]
[null,null,null,null,"Central Capacity (€/mwh)",null,null,null,null,{"$f":"LOOKUP(J$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":6.6265495217107997},{"$f":"LOOKUP(K$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":6.6265495217107997},{"$f":"LOOKUP(L$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":6.6295140188958799},{"$f":"LOOKUP(M$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":6.6295140188958799},{"$f":"LOOKUP(N$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":6.6477388135656899},{"$f":"LOOKUP(O$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":6.6477388135656899},{"$f":"LOOKUP(P$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":6.9156668910045802},{"$f":"LOOKUP(Q$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":6.9156668910045802},{"$f":"LOOKUP(R$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.1288050091394997},{"$f":"LOOKUP(S$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.1288050091394997},{"$f":"LOOKUP(T$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2585325065145003},{"$f":"LOOKUP(U$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2585325065145003},{"$f":"LOOKUP(V$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.1264719215197498},{"$f":"LOOKUP(W$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.1264719215197498},{"$f":"LOOKUP(X$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.1482942235592404},{"$f":"LOOKUP(Y$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.1482942235592404},{"$f":"LOOKUP(Z$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2310091055869297},{"$f":"LOOKUP(AA$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2310091055869297},{"$f":"LOOKUP(AB$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.0302524365381798},{"$f":"LOOKUP(AC$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.0302524365381798},{"$f":"LOOKUP(AD$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.0805922062879496},{"$f":"LOOKUP(AE$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.0805922062879496},{"$f":"LOOKUP(AF$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.09592167086151},{"$f":"LOOKUP(AG$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.09592167086151},{"$f":"LOOKUP(AH$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.1850227411361001},{"$f":"LOOKUP(AI$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.1850227411361001},{"$f":"LOOKUP(AJ$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(AK$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(AL$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(AM$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(AN$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(AO$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(AP$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(AQ$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(AR$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(AS$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(AT$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(AU$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(AV$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(AW$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(AX$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(AY$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(AZ$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(BA$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(BB$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(BC$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(BD$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(BE$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(BF$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(BG$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(BH$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(BI$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(BJ$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(BK$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(BL$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(BM$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(BN$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(BO$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(BP$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203},{"$f":"LOOKUP(BQ$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$181:$BP$181)","v":7.2880693210502203}]
[null,null,null,null,"High Capacity (€/mwh)",null,null,null,null,{"$f":"LOOKUP(J$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":7.2892044738818802},{"$f":"LOOKUP(K$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":7.2892044738818802},{"$f":"LOOKUP(L$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":7.2924654207854687},{"$f":"LOOKUP(M$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":7.2924654207854687},{"$f":"LOOKUP(N$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":7.3125126949222592},{"$f":"LOOKUP(O$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":7.3125126949222592},{"$f":"LOOKUP(P$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":7.6072335801050386},{"$f":"LOOKUP(Q$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":7.6072335801050386},{"$f":"LOOKUP(R$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":7.8416855100534502},{"$f":"LOOKUP(S$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":7.8416855100534502},{"$f":"LOOKUP(T$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":7.9843857571659509},{"$f":"LOOKUP(U$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":7.9843857571659509},{"$f":"LOOKUP(V$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":7.8391191136717255},{"$f":"LOOKUP(W$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":7.8391191136717255},{"$f":"LOOKUP(X$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":7.8631236459151648},{"$f":"LOOKUP(Y$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":7.8631236459151648},{"$f":"LOOKUP(Z$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":7.9541100161456235},{"$f":"LOOKUP(AA$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":7.9541100161456235},{"$f":"LOOKUP(AB$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":7.733277680191998},{"$f":"LOOKUP(AC$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":7.733277680191998},{"$f":"LOOKUP(AD$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":7.7886514269167453},{"$f":"LOOKUP(AE$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":7.7886514269167453},{"$f":"LOOKUP(AF$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":7.8055138379476618},{"$f":"LOOKUP(AG$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":7.8055138379476618},{"$f":"LOOKUP(AH$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":7.903525015249711},{"$f":"LOOKUP(AI$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":7.903525015249711},{"$f":"LOOKUP(AJ$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(AK$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(AL$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(AM$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(AN$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(AO$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(AP$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(AQ$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(AR$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(AS$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(AT$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(AU$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(AV$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(AW$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(AX$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(AY$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(AZ$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(BA$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(BB$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(BC$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(BD$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(BE$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(BF$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(BG$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(BH$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(BI$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(BJ$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(BK$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(BL$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(BM$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(BN$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(BO$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(BP$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424},{"$f":"LOOKUP(BQ$2,'Timing and Operations'!$I$175:$BP$175,'Timing and Operations'!$I$182:$BP$182)","v":8.0168762531552424}]
[]
[null,null,null,null,"Selected SMP",null,{"$f":"Sensitivities!G38","v":2},{"$f":"INDEX(Sensitivities!$C$71:$C$73,EBITDA!G285)","v":"Central"},null,{"$f":"INDEX(J277:J279,$G$285)","v":61.443125667737},61.443125667737,60.453493239483201,60.453493239483201,62.450666894811398,62.450666894811398,62.957431712415001,62.957431712415001,64.103308421537804,64.103308421537804,64.589097295321196,64.589097295321196,65.878763129518902,65.878763129518902,67.685280727209303,67.685280727209303,68.513307366068105,68.513307366068105,69.380680473093307,69.380680473093307,69.914793179679094,69.914793179679094,70.051251318534497,70.051251318534497,71.130611351655801,71.130611351655801,72.270647609371295,72.270647609371295,72.905141576776998,72.905141576776998,74.227438045234507,74.227438045234507,{"$f":"INDEX(AP277:AP279,$G$285)","v":76.430492771085596},76.430492771085596,78.167126330556499,78.167126330556499,80.690336777185493,80.690336777185493,82.633668365860601,82.633668365860601,85.893286632448707,85.893286632448707,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304,98.362415761665304]
[null,null,null,null,"Selected Capacity",{"$f":"'Debt Financing Assumptions'!F5","v":0.8},{"$f":"Sensitivities!G38","v":2},{"$f":"INDEX(Sensitivities!$C$71:$C$73,EBITDA!G286)","v":"Central"},null,{"$f":"INDEX(J281:J283,$G$286)","v":6.6265495217107997},6.6265495217107997,6.6295140188958799,6.6295140188958799,6.6477388135656899,6.6477388135656899,6.9156668910045802,6.9156668910045802,7.1288050091394997,7.1288050091394997,7.2585325065145003,7.2585325065145003,7.1264719215197498,7.1264719215197498,7.1482942235592404,7.1482942235592404,7.2310091055869297,7.2310091055869297,7.0302524365381798,7.0302524365381798,7.0805922062879496,7.0805922062879496,7.09592167086151,7.09592167086151,7.1850227411361001,7.1850227411361001,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,{"$f":"INDEX(AP281:AP283,$G$286)","v":7.2880693210502203},7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203,7.2880693210502203]
[]
[null,null,null,null,"Revenue Inflation Index",null,null,null,null,{"$f":"J19","v":1.0102474944289641},1.0206,1.0312678224199112,1.042047150263282,1.0531570033377329,1.0643853048291336,1.0759602450554018,1.0876610600383336,1.0997255959354648,1.1119239538767611,1.1245041522413661,1.1372266817342294,1.1503502827019403,1.1636253300832167,1.1773218718079939,1.1911796297338701,1.2054805835795819,1.2199532304897081,1.2348921477198995,1.2500139992154653,1.2656266702686545,1.2814343435358733,1.2977589710867687,1.3142915636153627,1.3313689507479203,1.3486682347254009,1.3665419896837594,1.384652623592838,1.4033693827321025,1.4223391418416906,1.4419488125746576,1.4618288401971617,{"$f":"AP19","v":1.4823848659275458},1.5032299475187865,1.524789596768569,1.546658459174024,1.5692831413557837,1.5922387797617759,1.615994390318672,1.6401044257521029,1.6650617236931951,1.6903987942333609,1.7166338154336633,1.7432760046582971,1.7703316811626872,1.7978072622772217,1.8257092649293776,1.8540443071894694,1.8828191098403879,1.9120404979717012,1.9417154025984962,1.971850862305345,2.0024540249157852,2.0335321491877103,2.0650926065350732,2.0971428827763114,2.1296905799099055,2.1627434179174956,2.1963092365949826,2.2303959974120486]
[null,null,null,null,"Inflated Price (SEM) before discount",null,null,null,null,{"$f":"(J285+J286)*J288*J$6","v":68.767218806733055},69.471910498350411,69.180546816727698,69.903656544684992,72.771469891249311,73.547327623118093,75.180676296115578,75.99824849515835,78.335778392294216,79.204693208836645,80.792958040864761,81.707041630010934,83.981592779683908,84.950740734067679,88.103204535122615,89.140230101518284,91.30830282308726,92.404523570830378,94.359261050055977,95.514735830153057,97.447413232093282,98.664531127358245,100.11843584097153,101.39387861673816,104.2670035892784,105.62180798332606,108.72032733078521,110.16118612738809,112.5406968769891,114.06194276994528,117.541189053235,119.16171959133919,{"$f":"(AP285+AP286)*AP288*AP$6","v":124.10312944259766},125.84824970010958,130.30119331939258,132.1700012349288,138.06302949331416,140.08262997124081,145.31302366975498,147.48103995162211,155.15270916000208,157.51365174882417,181.36319530995928,184.17795552520732,187.03640087213716,189.93920934481724,192.88706945979672,195.88068041941466,198.92075227764363,202.00800610850717,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Share before discount years 1-15",null,null,null,null,{"$f":"J7*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AP7*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Share after discount years 16-34",null,{"$f":"'Timing and Operations'!G173","v":1},null,null,{"$f":"J$8*$G$292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$8*$G$292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Price (DSCR SEM) years 16-20",null,null,null,null,{"$f":"J$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Supplier Price",null,null,null,null,{"$f":"J269+J289","v":68.767218806733055},69.471910498350411,69.180546816727698,69.903656544684992,72.771469891249311,73.547327623118093,75.180676296115578,75.99824849515835,78.335778392294216,79.204693208836645,80.792958040864761,81.707041630010934,83.981592779683908,84.950740734067679,88.103204535122615,89.140230101518284,91.30830282308726,92.404523570830378,94.359261050055977,95.514735830153057,97.447413232093282,98.664531127358245,100.11843584097153,101.39387861673816,104.2670035892784,105.62180798332606,108.72032733078521,110.16118612738809,112.5406968769891,114.06194276994528,117.541189053235,119.16171959133919,{"$f":"AP269+AP289","v":124.10312944259766},125.84824970010958,130.30119331939258,132.1700012349288,138.06302949331416,140.08262997124081,145.31302366975498,147.48103995162211,155.15270916000208,157.51365174882417,181.36319530995928,184.17795552520732,187.03640087213716,189.93920934481724,192.88706945979672,195.88068041941466,198.92075227764363,202.00800610850717,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Bonus Share post Discount"]
[null,null,null,null,"Share after discount years 1-15 for Refit 1",null,{"$f":"'Timing and Operations'!G170","v":1},null,null,{"$f":"J$7*$G$298","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AP$7*$G$298","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Share after discount years 1-15 for Refit 2",null,{"$f":"'Timing and Operations'!G163","v":0.70699999999999996},null,null,{"$f":"J$7*$G$299","v":0.70699999999999996},0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,{"$f":"AP$7*$G$299","v":0.70699999999999996},0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0.70699999999999996,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Share of SEM post Discount"]
[]
[null,null,null,null,{"$f":"'Timing and Operations'!$I$332&\"MW\"&\" \"&\"(Refit 1)\"","v":"75MW (Refit 1)"}]
[null,null,null,null,"Price during years 1-15 "]
[null,null,null,null,"Price (DSCR PPA Price) years 1-15","Max",null,null,null,{"$f":"MIN(J272,J295)","v":68.767218806733055},{"$f":"MIN(K272,K295)","v":69.471910498350411},{"$f":"MIN(L272,L295)","v":69.180546816727698},{"$f":"MIN(M272,M295)","v":69.903656544684992},{"$f":"MAX(N272,N295)","v":95.837287303733689},96.859062739451161,97.912382300041557,98.977156463488356,100.0750292301273,101.18507980278527,102.32987785396432,103.48762803781487,104.68187572587657,105.88990503757272,107.13629033452744,108.39734630578218,109.69873310574195,111.01574397456343,112.37518544251085,113.75127392860735,115.17202699444756,116.61052526176447,118.09606636889596,119.60053228899801,121.15457451806074,122.72880936001148,124.3553210612221,126.00338874694826,127.70661382862133,129.43286190759386,131.21734194429385,133.02642445794172,134.89702279940667,136.79392522420957,138.75585330593978,140.74591978483619,{"$f":"MAX(AT272,AT295)","v":142.80476586337633},144.89372895832162,147.05548951899914,149.24950274344135,155.15270916000208,157.51365174882417,181.36319530995928,184.17795552520732,187.03640087213716,189.93920934481724,192.88706945979672,195.88068041941466,198.92075227764363,202.00800610850717,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Price (SEM) after discount years 1-15",null,null,null,null,{"$f":"J$61","v":68.767218806733055},69.471910498350411,69.180546816727698,69.903656544684992,72.771469891249311,73.547327623118093,75.180676296115578,75.99824849515835,78.335778392294216,79.204693208836645,80.792958040864761,81.707041630010934,83.981592779683908,84.950740734067679,88.103204535122615,89.140230101518284,91.30830282308726,92.404523570830378,94.359261050055977,95.514735830153057,97.447413232093282,98.664531127358245,100.11843584097153,101.39387861673816,104.2670035892784,105.62180798332606,108.72032733078521,110.16118612738809,112.5406968769891,114.06194276994528,117.541189053235,119.16171959133919,{"$f":"AP$61","v":124.10312944259766},125.84824970010958,130.30119331939258,132.1700012349288,138.06302949331416,140.08262997124081,145.31302366975498,147.48103995162211,155.15270916000208,157.51365174882417,181.36319530995928,184.17795552520732,187.03640087213716,189.93920934481724,192.88706945979672,195.88068041941466,198.92075227764363,202.00800610850717,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Timing and Operations'!$I$332&\"MW\"&\" \"&\"(Refit 1)\"","v":"75MW (Refit 1)"}]
[null,null,null,null,"Price post year 15"]
[null,null,null,null,"Price (DSCR SEM) years 16-20",null,null,null,null,{"$f":"J$294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Price (SEM) after discount years 16-20",null,null,null,null,{"$f":"J$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"CHOOSE(Sensitivities!$H$38,E309,E310)","v":"Price (DSCR SEM) years 16-20"},null,null,{"$f":"Sensitivities!I38","v":1},null,{"$f":"INDEX(J309:J310,$H$311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(AP309:AP310,$H$311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"'Timing and Operations'!$I$333&\"MW\"&\" \"&\"(Refit 2)\"","v":"0MW (Refit 2)"}]
[null,null,null,null,"Price during years 1-15 ",null,null,2.1999999999999999E-2]
[null,null,null,null,"Price (DSCR PPA Price) years 1-15",null,null,null,null,{"$f":"J$275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$275","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Price (SEM) after discount years 1-15",null,null,null,null,{"$f":"J$61","v":68.767218806733055},69.471910498350411,69.180546816727698,69.903656544684992,72.771469891249311,73.547327623118093,75.180676296115578,75.99824849515835,78.335778392294216,79.204693208836645,80.792958040864761,81.707041630010934,83.981592779683908,84.950740734067679,88.103204535122615,89.140230101518284,91.30830282308726,92.404523570830378,94.359261050055977,95.514735830153057,97.447413232093282,98.664531127358245,100.11843584097153,101.39387861673816,104.2670035892784,105.62180798332606,108.72032733078521,110.16118612738809,112.5406968769891,114.06194276994528,117.541189053235,119.16171959133919,{"$f":"AP$61","v":124.10312944259766},125.84824970010958,130.30119331939258,132.1700012349288,138.06302949331416,140.08262997124081,145.31302366975498,147.48103995162211,155.15270916000208,157.51365174882417,181.36319530995928,184.17795552520732,187.03640087213716,189.93920934481724,192.88706945979672,195.88068041941466,198.92075227764363,202.00800610850717,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"CHOOSE(Sensitivities!$H$38,E315,E316)","v":"Price (DSCR PPA Price) years 1-15"},null,null,null,null,{"$f":"CHOOSE(Sensitivities!$H$38,J315,J316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,K315,K316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,L315,L316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,M315,M316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,N315,N316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,O315,O316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,P315,P316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,Q315,Q316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,R315,R316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,S315,S316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,T315,T316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,U315,U316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,V315,V316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,W315,W316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,X315,X316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,Y315,Y316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,Z315,Z316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AA315,AA316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AB315,AB316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AC315,AC316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AD315,AD316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AE315,AE316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AF315,AF316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AG315,AG316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AH315,AH316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AI315,AI316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AJ315,AJ316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AK315,AK316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AL315,AL316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AM315,AM316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AN315,AN316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AO315,AO316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AP315,AP316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AQ315,AQ316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AR315,AR316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AS315,AS316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AT315,AT316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AU315,AU316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AV315,AV316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AW315,AW316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AX315,AX316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AY315,AY316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AZ315,AZ316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BA315,BA316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BB315,BB316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BC315,BC316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BD315,BD316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BE315,BE316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BF315,BF316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BG315,BG316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BH315,BH316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BI315,BI316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BJ315,BJ316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BK315,BK316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BL315,BL316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BM315,BM316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BN315,BN316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BO315,BO316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BP315,BP316)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BQ315,BQ316)","v":0}]
[null,null,null,null,{"$f":"'Timing and Operations'!$I$333&\"MW\"&\" \"&\"(Refit 2)\"","v":"0MW (Refit 2)"}]
[null,null,null,null,"Price post year 15"]
[null,null,null,null,"Price (DSCR SEM) years 16-20",null,null,null,null,{"$f":"J$294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Price (SEM) after discount years 16-20",null,null,null,null,{"$f":"J$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Scenario in use"]
[null,null,null,null,{"$f":"CHOOSE(Sensitivities!$H$38,E320,E321)","v":"Price (DSCR SEM) years 16-20"},null,null,{"$f":"Sensitivities!H38","v":1},null,{"$f":"CHOOSE(Sensitivities!$H$38,J320,J321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,K320,K321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,L320,L321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,M320,M321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,N320,N321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,O320,O321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,P320,P321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,Q320,Q321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,R320,R321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,S320,S321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,T320,T321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,U320,U321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,V320,V321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,W320,W321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,X320,X321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,Y320,Y321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,Z320,Z321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AA320,AA321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AB320,AB321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AC320,AC321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AD320,AD321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AE320,AE321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AF320,AF321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AG320,AG321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AH320,AH321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AI320,AI321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AJ320,AJ321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AK320,AK321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AL320,AL321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AM320,AM321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AN320,AN321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AO320,AO321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AP320,AP321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AQ320,AQ321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AR320,AR321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AS320,AS321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AT320,AT321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AU320,AU321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AV320,AV321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AW320,AW321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AX320,AX321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AY320,AY321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,AZ320,AZ321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BA320,BA321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BB320,BB321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BC320,BC321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BD320,BD321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BE320,BE321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BF320,BF321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BG320,BG321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BH320,BH321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BI320,BI321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BJ320,BJ321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BK320,BK321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BL320,BL321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BM320,BM321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BN320,BN321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BO320,BO321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BP320,BP321)","v":0},{"$f":"CHOOSE(Sensitivities!$H$38,BQ320,BQ321)","v":0}]
[null,null,null,null,"O&M Adjustment"]
[null,null,null,null,"Adjustment",null,null,null,null,{"$f":"J$53","v":0},{"$f":"K$53","v":0},{"$f":"L$53","v":0},{"$f":"M$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"BL$53","v":0.02},0,0,0,0,0]

{"sheet":"Debt and Cash Waterfall (SA)","index":8,"n_rows":514,"n_cols":125,"rows_kept":514,"cut":false,"hidden":false,"merged":[]}
[null,"Period Counter",null,null,null,{"$f":"'Timing and Operations'!F8","v":20},{"$f":"Integrity!E15","v":"Model OK"},null,null,{"$f":"-F1","v":-20},{"$f":"J1+1","v":-19},{"$f":"K1+1","v":-18},-17,-16,-15,-14,-13,-12,-11,-10,-9,-8,-7,-6,-5,-4,-3,-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,{"$f":"BW1+1","v":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,{"$f":"DT1+1","v":95}]
[null,"Pre-Operation Period",null,null,"COD",{"$f":"'Timing and Operations'!F5","v":"2017-06-01"},null,null,null,{"$f":"J1<1","v":true},{"$f":"K1<1","v":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,false,false,false,false,false,false,false,false,false,{"$f":"BW1<1","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Months per Period",null,null,null,{"$f":"'Timing and Operations'!F11","v":6},null,null,null,{"$f":"IF(J2,1,$F$3)","v":1},{"$f":"IF(K2,1,$F$3)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AA2,1,$F$3)","v":1},1,1,1,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(BW2,1,$F$3)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,"Period Start ",null,null,{"$f":"Integrity!E15","v":"Model OK"},null,null,null,null,null,{"$f":"J5+1","v":"2015-10-01"},{"$f":"K5+1","v":"2015-11-01"},"2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-12-01","2018-06-01","2018-12-01","2019-06-01","2019-12-01","2020-06-01","2020-12-01","2021-06-01","2021-12-01","2022-06-01","2022-12-01","2023-06-01","2023-12-01","2024-06-01","2024-12-01","2025-06-01","2025-12-01","2026-06-01","2026-12-01","2027-06-01","2027-12-01","2028-06-01","2028-12-01","2029-06-01","2029-12-01","2030-06-01","2030-12-01","2031-06-01","2031-12-01","2032-06-01","2032-12-01","2033-06-01","2033-12-01","2034-06-01","2034-12-01","2035-06-01","2035-12-01","2036-06-01","2036-12-01","2037-06-01","2037-12-01","2038-06-01","2038-12-01","2039-06-01",{"$f":"BW5+1","v":"2039-12-01"},"2040-06-01","2040-12-01","2041-06-01","2041-12-01","2042-06-01","2042-12-01","2043-06-01","2043-12-01","2044-06-01","2044-12-01","2045-06-01","2045-12-01","2046-06-01","2046-12-01","2047-06-01","2047-12-01","2048-06-01","2048-12-01","2049-06-01","2049-12-01","2050-06-01","2050-12-01","2051-06-01","2051-12-01","2052-06-01","2052-12-01","2053-06-01","2053-12-01","2054-06-01","2054-12-01","2055-06-01","2055-12-01","2056-06-01","2056-12-01","2057-06-01","2057-12-01","2058-06-01","2058-12-01","2059-06-01","2059-12-01","2060-06-01","2060-12-01","2061-06-01","2061-12-01","2062-06-01","2062-12-01","2063-06-01","2063-12-01","2064-06-01"]
[null,"Period End",null,null,null,{"$f":"'Timing and Operations'!F3","v":"2015-10-01"},null,null,null,{"$f":"F5-1","v":"2015-09-30"},{"$f":"EDATE(K4,K3)-1","v":"2015-10-31"},{"$f":"EDATE(L4,L3)-1","v":"2015-11-30"},"2015-12-31","2016-01-31","2016-02-29","2016-03-31","2016-04-30","2016-05-31","2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31","2017-01-31","2017-02-28","2017-03-31","2017-04-30","2017-05-31","2017-11-30","2018-05-31","2018-11-30","2019-05-31","2019-11-30","2020-05-31","2020-11-30","2021-05-31","2021-11-30","2022-05-31","2022-11-30","2023-05-31","2023-11-30","2024-05-31","2024-11-30","2025-05-31","2025-11-30","2026-05-31","2026-11-30","2027-05-31","2027-11-30","2028-05-31","2028-11-30","2029-05-31","2029-11-30","2030-05-31","2030-11-30","2031-05-31","2031-11-30","2032-05-31","2032-11-30","2033-05-31","2033-11-30","2034-05-31","2034-11-30","2035-05-31","2035-11-30","2036-05-31","2036-11-30","2037-05-31","2037-11-30","2038-05-31","2038-11-30","2039-05-31","2039-11-30",{"$f":"EDATE(BX4,BX3)-1","v":"2040-05-31"},"2040-11-30","2041-05-31","2041-11-30","2042-05-31","2042-11-30","2043-05-31","2043-11-30","2044-05-31","2044-11-30","2045-05-31","2045-11-30","2046-05-31","2046-11-30","2047-05-31","2047-11-30","2048-05-31","2048-11-30","2049-05-31","2049-11-30","2050-05-31","2050-11-30","2051-05-31","2051-11-30","2052-05-31","2052-11-30","2053-05-31","2053-11-30","2054-05-31","2054-11-30","2055-05-31","2055-11-30","2056-05-31","2056-11-30","2057-05-31","2057-11-30","2058-05-31","2058-11-30","2059-05-31","2059-11-30","2060-05-31","2060-11-30","2061-05-31","2061-11-30","2062-05-31","2062-11-30","2063-05-31","2063-11-30","2064-05-31","2064-11-30"]
[null,"Year",null,null,null,"Begin","End","Number of True",null,null,{"$f":"YEAR(K5)","v":2015},{"$f":"YEAR(L5)","v":2015},2015,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2017,2017,2017,2017,2017,2017,2018,2018,2019,2019,2020,2020,2021,2021,2022,2022,2023,2023,2024,2024,2025,2025,2026,2026,2027,2027,2028,2028,2029,2029,2030,2030,2031,2031,2032,2032,2033,2033,2034,2034,2035,2035,2036,2036,2037,2037,2038,2038,2039,2039,{"$f":"YEAR(BX5)","v":2040},2040,2041,2041,2042,2042,2043,2043,2044,2044,2045,2045,2046,2046,2047,2047,2048,2048,2049,2049,2050,2050,2051,2051,2052,2052,2053,2053,2054,2054,2055,2055,2056,2056,2057,2057,2058,2058,2059,2059,2060,2060,2061,2061,2062,2062,2063,2063,2064,2064]
[null,"Construction Switch",null,null,null,{"$f":"'Timing and Operations'!F3","v":"2015-10-01"},{"$f":"'Timing and Operations'!F5","v":"2017-06-01"},{"$f":"COUNTIF($K7:$XFD7,TRUE)","v":20},{"$f":"H7=F1","v":true},null,{"$f":"AND(K$4>=$F$7,K$4<$G$7)","v":true},{"$f":"AND(L4>=$F$7,L4<$G$7)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BX4>=$F$7,BX4<$G$7)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Operation Switch",null,null,null,{"$f":"'Timing and Operations'!F5","v":"2017-06-01"},{"$f":"'Timing and Operations'!F6+1","v":"2042-06-01"},{"$f":"COUNTIF($K8:$XFD8,TRUE)","v":50},null,null,{"$f":"AND(K4>=$F$8,K4<$G$8)","v":false},{"$f":"AND(L4>=$F$8,L4<$G$8)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BX4>=$F$8,BX4<$G$8)","v":true},true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Debt repayment Phase",null,null,null,{"$f":"'Debt Financing Assumptions'!F15","v":"2017-06-01"},{"$f":"'Debt Financing Assumptions'!F16","v":"2033-06-01"},{"$f":"COUNTIF($K9:$XFD9,TRUE)","v":32},null,null,{"$f":"AND(K$4>=$F$9,K$4<$G$9)","v":false},{"$f":"AND(L$4>=$F$9,L$4<$G$9)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BX$4>=$F$9,BX$4<$G$9)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Financial Close Switch",null,null,null,{"$f":"'Debt Financing Assumptions'!F10","v":"2015-10-01"},null,{"$f":"COUNTIF($K10:$XFD10,TRUE)","v":1},null,null,{"$f":"K4=$F$10","v":true},{"$f":"L4=$F$10","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BX4=$F$10","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"COD Switch",null,null,null,{"$f":"G7","v":"2017-06-01"},null,null,null,null,{"$f":"K4=$F$11","v":false},{"$f":"L4=$F$11","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BX4=$F$11","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Conversion Switch",null,null,null,{"$f":"EDATE(G7,-1)","v":"2017-05-01"},null,{"$f":"COUNTIF($K12:$XFD12,TRUE)","v":1},null,null,{"$f":"K4=$F$12","v":false},{"$f":"L4=$F$12","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BX4=$F$12","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
["Data Transferred"]
[null,"Column No. EBITDA Sheet",null,null,null,null,null,null,null,null,{"$f":"MATCH(K4,EBITDA!2:2)","v":{"$error":"#N/A"}},{"$f":"MATCH(L4,EBITDA!2:2)","v":{"$error":"#N/A"}},{"$f":"MATCH(M4,EBITDA!2:2)","v":{"$error":"#N/A"}},{"$f":"MATCH(N4,EBITDA!2:2)","v":{"$error":"#N/A"}},{"$f":"MATCH(O4,EBITDA!2:2)","v":{"$error":"#N/A"}},{"$f":"MATCH(P4,EBITDA!2:2)","v":{"$error":"#N/A"}},{"$f":"MATCH(Q4,EBITDA!2:2)","v":{"$error":"#N/A"}},{"$f":"MATCH(R4,EBITDA!2:2)","v":{"$error":"#N/A"}},{"$f":"MATCH(S4,EBITDA!2:2)","v":{"$error":"#N/A"}},{"$f":"MATCH(T4,EBITDA!2:2)","v":{"$error":"#N/A"}},{"$f":"MATCH(U4,EBITDA!2:2)","v":{"$error":"#N/A"}},{"$f":"MATCH(V4,EBITDA!2:2)","v":{"$error":"#N/A"}},{"$f":"MATCH(W4,EBITDA!2:2)","v":{"$error":"#N/A"}},{"$f":"MATCH(X4,EBITDA!2:2)","v":{"$error":"#N/A"}},{"$f":"MATCH(Y4,EBITDA!2:2)","v":{"$error":"#N/A"}},{"$f":"MATCH(Z4,EBITDA!2:2)","v":{"$error":"#N/A"}},{"$f":"MATCH(AA4,EBITDA!2:2)","v":{"$error":"#N/A"}},{"$f":"MATCH(AB4,EBITDA!2:2)","v":{"$error":"#N/A"}},{"$f":"MATCH(AC4,EBITDA!2:2)","v":{"$error":"#N/A"}},{"$f":"MATCH(AD4,EBITDA!2:2)","v":{"$error":"#N/A"}},{"$f":"MATCH(AE4,EBITDA!2:2)","v":10},{"$f":"MATCH(AF4,EBITDA!2:2)","v":11},{"$f":"MATCH(AG4,EBITDA!2:2)","v":12},{"$f":"MATCH(AH4,EBITDA!2:2)","v":13},{"$f":"MATCH(AI4,EBITDA!2:2)","v":14},{"$f":"MATCH(AJ4,EBITDA!2:2)","v":15},{"$f":"MATCH(AK4,EBITDA!2:2)","v":16},{"$f":"MATCH(AL4,EBITDA!2:2)","v":17},{"$f":"MATCH(AM4,EBITDA!2:2)","v":18},{"$f":"MATCH(AN4,EBITDA!2:2)","v":19},{"$f":"MATCH(AO4,EBITDA!2:2)","v":20},{"$f":"MATCH(AP4,EBITDA!2:2)","v":21},{"$f":"MATCH(AQ4,EBITDA!2:2)","v":22},{"$f":"MATCH(AR4,EBITDA!2:2)","v":23},{"$f":"MATCH(AS4,EBITDA!2:2)","v":24},{"$f":"MATCH(AT4,EBITDA!2:2)","v":25},{"$f":"MATCH(AU4,EBITDA!2:2)","v":26},{"$f":"MATCH(AV4,EBITDA!2:2)","v":27},{"$f":"MATCH(AW4,EBITDA!2:2)","v":28},{"$f":"MATCH(AX4,EBITDA!2:2)","v":29},{"$f":"MATCH(AY4,EBITDA!2:2)","v":30},{"$f":"MATCH(AZ4,EBITDA!2:2)","v":31},{"$f":"MATCH(BA4,EBITDA!2:2)","v":32},{"$f":"MATCH(BB4,EBITDA!2:2)","v":33},{"$f":"MATCH(BC4,EBITDA!2:2)","v":34},{"$f":"MATCH(BD4,EBITDA!2:2)","v":35},{"$f":"MATCH(BE4,EBITDA!2:2)","v":36},{"$f":"MATCH(BF4,EBITDA!2:2)","v":37},{"$f":"MATCH(BG4,EBITDA!2:2)","v":38},{"$f":"MATCH(BH4,EBITDA!2:2)","v":39},{"$f":"MATCH(BI4,EBITDA!2:2)","v":40},{"$f":"MATCH(BJ4,EBITDA!2:2)","v":41},{"$f":"MATCH(BK4,EBITDA!2:2)","v":42},{"$f":"MATCH(BL4,EBITDA!2:2)","v":43},{"$f":"MATCH(BM4,EBITDA!2:2)","v":44},{"$f":"MATCH(BN4,EBITDA!2:2)","v":45},{"$f":"MATCH(BO4,EBITDA!2:2)","v":46},{"$f":"MATCH(BP4,EBITDA!2:2)","v":47},{"$f":"MATCH(BQ4,EBITDA!2:2)","v":48},{"$f":"MATCH(BR4,EBITDA!2:2)","v":49},{"$f":"MATCH(BS4,EBITDA!2:2)","v":50},{"$f":"MATCH(BT4,EBITDA!2:2)","v":51},{"$f":"MATCH(BU4,EBITDA!2:2)","v":52},{"$f":"MATCH(BV4,EBITDA!2:2)","v":53},{"$f":"MATCH(BW4,EBITDA!2:2)","v":54},{"$f":"MATCH(BX4,EBITDA!2:2)","v":55},{"$f":"MATCH(BY4,EBITDA!2:2)","v":56},{"$f":"MATCH(BZ4,EBITDA!2:2)","v":57},{"$f":"MATCH(CA4,EBITDA!2:2)","v":58},{"$f":"MATCH(CB4,EBITDA!2:2)","v":59},{"$f":"MATCH(CC4,EBITDA!2:2)","v":60},{"$f":"MATCH(CD4,EBITDA!2:2)","v":61},{"$f":"MATCH(CE4,EBITDA!2:2)","v":62},{"$f":"MATCH(CF4,EBITDA!2:2)","v":63},{"$f":"MATCH(CG4,EBITDA!2:2)","v":64},{"$f":"MATCH(CH4,EBITDA!2:2)","v":65},{"$f":"MATCH(CI4,EBITDA!2:2)","v":66},{"$f":"MATCH(CJ4,EBITDA!2:2)","v":67},{"$f":"MATCH(CK4,EBITDA!2:2)","v":68},{"$f":"MATCH(CL4,EBITDA!2:2)","v":69},{"$f":"MATCH(CM4,EBITDA!2:2)","v":69},{"$f":"MATCH(CN4,EBITDA!2:2)","v":69},{"$f":"MATCH(CO4,EBITDA!2:2)","v":69},{"$f":"MATCH(CP4,EBITDA!2:2)","v":69},{"$f":"MATCH(CQ4,EBITDA!2:2)","v":69},{"$f":"MATCH(CR4,EBITDA!2:2)","v":69},{"$f":"MATCH(CS4,EBITDA!2:2)","v":69},{"$f":"MATCH(CT4,EBITDA!2:2)","v":69},{"$f":"MATCH(CU4,EBITDA!2:2)","v":69},{"$f":"MATCH(CV4,EBITDA!2:2)","v":69},{"$f":"MATCH(CW4,EBITDA!2:2)","v":69},{"$f":"MATCH(CX4,EBITDA!2:2)","v":69},{"$f":"MATCH(CY4,EBITDA!2:2)","v":69},{"$f":"MATCH(CZ4,EBITDA!2:2)","v":69},{"$f":"MATCH(DA4,EBITDA!2:2)","v":69},{"$f":"MATCH(DB4,EBITDA!2:2)","v":69},{"$f":"MATCH(DC4,EBITDA!2:2)","v":69},{"$f":"MATCH(DD4,EBITDA!2:2)","v":69},{"$f":"MATCH(DE4,EBITDA!2:2)","v":69},{"$f":"MATCH(DF4,EBITDA!2:2)","v":69},{"$f":"MATCH(DG4,EBITDA!2:2)","v":69},{"$f":"MATCH(DH4,EBITDA!2:2)","v":69},{"$f":"MATCH(DI4,EBITDA!2:2)","v":69},{"$f":"MATCH(DJ4,EBITDA!2:2)","v":69},{"$f":"MATCH(DK4,EBITDA!2:2)","v":69},{"$f":"MATCH(DL4,EBITDA!2:2)","v":69},{"$f":"MATCH(DM4,EBITDA!2:2)","v":69},{"$f":"MATCH(DN4,EBITDA!2:2)","v":69},{"$f":"MATCH(DO4,EBITDA!2:2)","v":69},{"$f":"MATCH(DP4,EBITDA!2:2)","v":69},{"$f":"MATCH(DQ4,EBITDA!2:2)","v":69},{"$f":"MATCH(DR4,EBITDA!2:2)","v":69},{"$f":"MATCH(DS4,EBITDA!2:2)","v":69},{"$f":"MATCH(DT4,EBITDA!2:2)","v":69},{"$f":"MATCH(DU4,EBITDA!2:2)","v":69}]
[null,"Column No. Capex",null,null,null,null,null,null,null,null,{"$f":"MATCH(K4,'S-Curve Assumptions'!1:1)","v":16},{"$f":"MATCH(L4,'S-Curve Assumptions'!1:1)","v":17},{"$f":"MATCH(M4,'S-Curve Assumptions'!1:1)","v":18},{"$f":"MATCH(N4,'S-Curve Assumptions'!1:1)","v":19},{"$f":"MATCH(O4,'S-Curve Assumptions'!1:1)","v":20},{"$f":"MATCH(P4,'S-Curve Assumptions'!1:1)","v":21},{"$f":"MATCH(Q4,'S-Curve Assumptions'!1:1)","v":22},{"$f":"MATCH(R4,'S-Curve Assumptions'!1:1)","v":23},{"$f":"MATCH(S4,'S-Curve Assumptions'!1:1)","v":24},{"$f":"MATCH(T4,'S-Curve Assumptions'!1:1)","v":25},{"$f":"MATCH(U4,'S-Curve Assumptions'!1:1)","v":26},{"$f":"MATCH(V4,'S-Curve Assumptions'!1:1)","v":27},{"$f":"MATCH(W4,'S-Curve Assumptions'!1:1)","v":28},{"$f":"MATCH(X4,'S-Curve Assumptions'!1:1)","v":29},{"$f":"MATCH(Y4,'S-Curve Assumptions'!1:1)","v":30},{"$f":"MATCH(Z4,'S-Curve Assumptions'!1:1)","v":31},{"$f":"MATCH(AA4,'S-Curve Assumptions'!1:1)","v":32},{"$f":"MATCH(AB4,'S-Curve Assumptions'!1:1)","v":33},{"$f":"MATCH(AC4,'S-Curve Assumptions'!1:1)","v":34},{"$f":"MATCH(AD4,'S-Curve Assumptions'!1:1)","v":35},{"$f":"MATCH(AE4,'S-Curve Assumptions'!1:1)","v":36},{"$f":"MATCH(AF4,'S-Curve Assumptions'!1:1)","v":42},{"$f":"MATCH(AG4,'S-Curve Assumptions'!1:1)","v":48},{"$f":"MATCH(AH4,'S-Curve Assumptions'!1:1)","v":54},{"$f":"MATCH(AI4,'S-Curve Assumptions'!1:1)","v":60},{"$f":"MATCH(AJ4,'S-Curve Assumptions'!1:1)","v":66},{"$f":"MATCH(AK4,'S-Curve Assumptions'!1:1)","v":72},{"$f":"MATCH(AL4,'S-Curve Assumptions'!1:1)","v":78},{"$f":"MATCH(AM4,'S-Curve Assumptions'!1:1)","v":84},{"$f":"MATCH(AN4,'S-Curve Assumptions'!1:1)","v":90},{"$f":"MATCH(AO4,'S-Curve Assumptions'!1:1)","v":96},{"$f":"MATCH(AP4,'S-Curve Assumptions'!1:1)","v":102},{"$f":"MATCH(AQ4,'S-Curve Assumptions'!1:1)","v":108},{"$f":"MATCH(AR4,'S-Curve Assumptions'!1:1)","v":114},{"$f":"MATCH(AS4,'S-Curve Assumptions'!1:1)","v":120},{"$f":"MATCH(AT4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(AU4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(AV4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(AW4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(AX4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(AY4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(AZ4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BA4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BB4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BC4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BD4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BE4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BF4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BG4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BH4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BI4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BJ4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BK4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BL4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BM4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BN4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BO4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BP4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BQ4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BR4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BS4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BT4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BU4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BV4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BW4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BX4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BY4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(BZ4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CA4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CB4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CC4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CD4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CE4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CF4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CG4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CH4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CI4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CJ4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CK4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CL4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CM4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CN4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CO4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CP4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CQ4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CR4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CS4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CT4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CU4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CV4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CW4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CX4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CY4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(CZ4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DA4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DB4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DC4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DD4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DE4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DF4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DG4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DH4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DI4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DJ4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DK4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DL4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DM4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DN4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DO4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DP4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DQ4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DR4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DS4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DT4,'S-Curve Assumptions'!1:1)","v":126},{"$f":"MATCH(DU4,'S-Curve Assumptions'!1:1)","v":126}]
[null,"Total Capex Excl. VAT",null,null,null,null,null,null,null,null,{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!K16)","v":11250000},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!L16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!M16)","v":11267381.52},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!N16)","v":14162093.337131998},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!O16)","v":41713577.084988005},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!P16)","v":4394026.5617880002},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!Q16)","v":4394026.5617880002},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!R16)","v":13721626.561787998},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!S16)","v":4394026.5617880002},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!T16)","v":10114426.561787998},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!U16)","v":6051826.5617879992},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!V16)","v":7574086.5617879992},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!W16)","v":6051826.5617879992},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!X16)","v":14177026.561787996},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!Y16)","v":36633286.561787985},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!Z16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!AA16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!AB16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!AC16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!AD16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!AE16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!AF16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!AG16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!AH16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!AI16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!AJ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!AK16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!AL16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!AM16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!AN16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!AO16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!AP16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!AQ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!AR16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!AS16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!AT16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!AU16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!AV16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!AW16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!AX16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!AY16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!AZ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!BA16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!BB16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!BC16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!BD16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!BE16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!BF16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!BG16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!BH16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!BI16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!BJ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!BK16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!BL16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!BM16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!BN16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!BO16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!BP16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!BQ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!BR16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!BS16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!BT16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!BU16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!BV16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!BW16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!BX16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!BY16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!BZ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!CA16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!CB16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!CC16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!CD16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!CE16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!CF16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!CG16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!CH16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!CI16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!CJ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!CK16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!CL16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!CM16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!CN16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!CO16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!CP16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!CQ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!CR16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!CS16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!CT16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!CU16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!CV16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!CW16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!CX16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!CY16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!CZ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!DA16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!DB16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!DC16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!DD16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!DE16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!DF16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!DG16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!DH16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!DI16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!DJ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!DK16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!DL16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!DM16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!DN16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!DO16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!DP16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!DQ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!DR16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!DS16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!DT16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!52:52,'Debt and Cash Waterfall (SA)'!DU16)","v":0}]
[null,"EBITDA",null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!K15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!L15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!M15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!N15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!O15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!P15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!Q15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!R15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!S15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!T15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!U15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!V15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!W15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!X15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!Y15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!Z15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!AA15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!AB15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!AC15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!AD15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!AE15),0)","v":9084259.2517022062},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!AF15),0)","v":9177350.1477752924},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!AG15),0)","v":9283584.2051068395},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!AH15),0)","v":9380620.877378419},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!AI15),0)","v":9136399.9183556773},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!AJ15),0)","v":8546182.0679120664},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!AK15),0)","v":8644985.8868751023},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!AL15),0)","v":8738998.0781779289},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!AM15),0)","v":8835932.6471285},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!AN15),0)","v":8933942.4320905153},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!AO15),0)","v":8842979.7690297384},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!AP15),0)","v":8943028.3732896931},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!AQ15),0)","v":9046230.9605126698},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!AR15),0)","v":9150624.5060514323},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!AS15),0)","v":9258332.6377968453},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!AT15),0)","v":9367308.5564169586},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!AU15),0)","v":9479769.720107099},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!AV15),0)","v":9593581.0595987886},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!AW15),0)","v":9711059.09876341},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!AX15),0)","v":9829975.7133255061},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!AY15),0)","v":9688029.049516242},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!AZ15),0)","v":9809032.5029165782},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!BA15),0)","v":9933993.1012121551},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!BB15),0)","v":10060545.615032706},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!BC15),0)","v":10062325.993284702},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!BD15),0)","v":10193071.895638838},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!BE15),0)","v":10328159.580396738},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!BF15),0)","v":10465037.567701317},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!BG15),0)","v":10606496.576409064},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!BH15),0)","v":10749867.728385776},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!BI15),0)","v":10898075.255251445},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!BJ15),0)","v":11048326.106888598},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!BK15),0)","v":11203686.070713259},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!BL15),0)","v":11361230.683879917},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!BM15),0)","v":11524175.913247269},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!BN15),0)","v":11689458.138360268},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!BO15),0)","v":11860452.758205831},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!BP15),0)","v":12033948.705287442},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!BQ15),0)","v":12213490.745424937},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!BR15),0)","v":12395711.486042736},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!BS15),0)","v":12584335.734530527},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!BT15),0)","v":12775830.258529134},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!BU15),0)","v":12974111.385342162},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!BV15),0)","v":13175469.838986769},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!BW15),0)","v":13379953.379633479},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!BX15),0)","v":13587610.508691557},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!BY15),0)","v":13798490.48031307},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!BZ15),0)","v":14012643.313075453},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!CA15),0)","v":14230119.801845387},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!CB15),0)","v":14450971.529826874},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!CC15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!CD15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!CE15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!CF15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!CG15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!CH15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!CI15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!CJ15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!CK15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!CL15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!CM15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!CN15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!CO15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!CP15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!CQ15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!CR15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!CS15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!CT15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!CU15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!CV15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!CW15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!CX15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!CY15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!CZ15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!DA15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!DB15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!DC15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!DD15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!DE15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!DF15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!DG15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!DH15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!DI15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!DJ15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!DK15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!DL15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!DM15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!DN15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!DO15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!DP15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!DQ15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!DR15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!DS15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!DT15),0)","v":0},{"$f":"IFERROR(INDEX(EBITDA!149:149,'Debt and Cash Waterfall (SA)'!DU15),0)","v":0}]
[null,"WC Changes",null,null,null,null,null,null,null,null,{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!K15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!L15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!M15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!N15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!O15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!P15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!Q15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!R15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!S15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!T15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!U15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!V15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!W15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!X15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!Y15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!Z15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!AA15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!AB15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!AC15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!AD15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!AE15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!AF15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!AG15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!AH15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!AI15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!AJ15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!AK15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!AL15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!AM15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!AN15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!AO15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!AP15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!AQ15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!AR15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!AS15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!AT15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!AU15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!AV15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!AW15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!AX15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!AY15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!AZ15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!BA15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!BB15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!BC15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!BD15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!BE15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!BF15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!BG15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!BH15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!BI15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!BJ15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!BK15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!BL15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!BM15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!BN15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!BO15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!BP15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!BQ15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!BR15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!BS15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!BT15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!BU15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!BV15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!BW15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!BX15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!BY15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!BZ15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!CA15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!CB15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!CC15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!CD15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!CE15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!CF15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!CG15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!CH15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!CI15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!CJ15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!CK15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!CL15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!CM15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!CN15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!CO15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!CP15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!CQ15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!CR15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!CS15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!CT15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!CU15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!CV15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!CW15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!CX15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!CY15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!CZ15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!DA15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!DB15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!DC15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!DD15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!DE15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!DF15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!DG15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!DH15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!DI15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!DJ15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!DK15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!DL15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!DM15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!DN15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!DO15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!DP15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!DQ15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!DR15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!DS15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!DT15),0)","v":0},{"$f":"IFERROR(-INDEX(EBITDA!159:159,'Debt and Cash Waterfall (SA)'!DU15),0)","v":0}]
[null,"VAT",null,null,null,null,null,{"$f":"SUM(K20:DU20)","v":18589923.756000005},null,null,{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!K16)","v":1125000},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!L16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!M16)","v":1126738.152},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!N16)","v":1416209.3337131997},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!O16)","v":4171357.7084988006},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!P16)","v":439402.65617879998},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!Q16)","v":439402.65617879998},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!R16)","v":1372162.6561787999},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!S16)","v":439402.65617879998},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!T16)","v":1011442.6561788},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!U16)","v":605182.65617880004},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!V16)","v":757408.65617880004},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!W16)","v":605182.65617880004},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!X16)","v":1417702.6561787997},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!Y16)","v":3663328.6561787995},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!Z16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!AA16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!AB16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!AC16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!AD16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!AE16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!AF16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!AG16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!AH16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!AI16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!AJ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!AK16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!AL16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!AM16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!AN16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!AO16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!AP16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!AQ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!AR16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!AS16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!AT16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!AU16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!AV16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!AW16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!AX16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!AY16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!AZ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!BA16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!BB16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!BC16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!BD16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!BE16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!BF16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!BG16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!BH16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!BI16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!BJ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!BK16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!BL16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!BM16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!BN16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!BO16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!BP16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!BQ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!BR16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!BS16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!BT16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!BU16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!BV16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!BW16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!BX16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!BY16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!BZ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!CA16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!CB16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!CC16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!CD16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!CE16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!CF16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!CG16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!CH16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!CI16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!CJ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!CK16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!CL16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!CM16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!CN16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!CO16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!CP16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!CQ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!CR16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!CS16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!CT16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!CU16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!CV16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!CW16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!CX16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!CY16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!CZ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!DA16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!DB16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!DC16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!DD16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!DE16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!DF16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!DG16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!DH16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!DI16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!DJ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!DK16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!DL16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!DM16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!DN16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!DO16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!DP16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!DQ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!DR16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!DS16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!DT16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!74:74,'Debt and Cash Waterfall (SA)'!DU16)","v":0}]
[null,"VAT Refunds",null,null,null,null,null,{"$f":"SUM(K21:DU21)","v":18589923.756000005},{"$f":"H21=H20","v":true},null,{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!K16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!L16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!M16)","v":1125000},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!N16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!O16)","v":1126738.152},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!P16)","v":1416209.3337131997},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!Q16)","v":4171357.7084988006},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!R16)","v":439402.65617879998},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!S16)","v":439402.65617879998},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!T16)","v":1372162.6561787999},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!U16)","v":439402.65617879998},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!V16)","v":1011442.6561788},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!W16)","v":605182.65617880004},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!X16)","v":757408.65617880004},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!Y16)","v":605182.65617880004},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!Z16)","v":1417702.6561787997},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!AA16)","v":3663328.6561787995},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!AB16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!AC16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!AD16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!AE16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!AF16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!AG16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!AH16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!AI16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!AJ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!AK16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!AL16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!AM16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!AN16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!AO16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!AP16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!AQ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!AR16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!AS16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!AT16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!AU16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!AV16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!AW16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!AX16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!AY16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!AZ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!BA16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!BB16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!BC16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!BD16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!BE16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!BF16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!BG16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!BH16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!BI16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!BJ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!BK16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!BL16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!BM16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!BN16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!BO16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!BP16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!BQ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!BR16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!BS16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!BT16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!BU16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!BV16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!BW16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!BX16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!BY16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!BZ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!CA16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!CB16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!CC16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!CD16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!CE16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!CF16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!CG16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!CH16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!CI16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!CJ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!CK16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!CL16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!CM16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!CN16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!CO16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!CP16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!CQ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!CR16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!CS16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!CT16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!CU16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!CV16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!CW16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!CX16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!CY16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!CZ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!DA16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!DB16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!DC16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!DD16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!DE16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!DF16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!DG16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!DH16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!DI16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!DJ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!DK16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!DL16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!DM16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!DN16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!DO16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!DP16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!DQ16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!DR16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!DS16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!DT16)","v":0},{"$f":"INDEX('S-Curve Assumptions'!78:78,'Debt and Cash Waterfall (SA)'!DU16)","v":0}]
[]
[null,"Accumulated Working Capital",null,null,null,null,null,null,null,null,{"$f":"J23+K19","v":0},{"$f":"K23+L19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW23+BX19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Pre-tax Free Cash Flow"]
[null,"EBITDA Less WC",null,null,null,null,null,null,null,null,{"$f":"K18-K19","v":0},{"$f":"L18-L19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9084259.2517022062,9177350.1477752924,9283584.2051068395,9380620.877378419,9136399.9183556773,8546182.0679120664,8644985.8868751023,8738998.0781779289,8835932.6471285,8933942.4320905153,8842979.7690297384,8943028.3732896931,9046230.9605126698,9150624.5060514323,9258332.6377968453,9367308.5564169586,9479769.720107099,9593581.0595987886,9711059.09876341,9829975.7133255061,9688029.049516242,9809032.5029165782,9933993.1012121551,10060545.615032706,10062325.993284702,10193071.895638838,10328159.580396738,10465037.567701317,10606496.576409064,10749867.728385776,10898075.255251445,11048326.106888598,11203686.070713259,11361230.683879917,11524175.913247269,11689458.138360268,11860452.758205831,12033948.705287442,12213490.745424937,12395711.486042736,12584335.734530527,12775830.258529134,12974111.385342162,13175469.838986769,13379953.379633479,{"$f":"BX18-BX19","v":13587610.508691557},13798490.48031307,14012643.313075453,14230119.801845387,14450971.529826874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Cap Exp",null,null,null,null,null,null,null,null,{"$f":"K17","v":11250000},{"$f":"L17","v":0},11267381.52,14162093.337131998,41713577.084988005,4394026.5617880002,4394026.5617880002,13721626.561787998,4394026.5617880002,10114426.561787998,6051826.5617879992,7574086.5617879992,6051826.5617879992,14177026.561787996,36633286.561787985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pre-Tax CF",null,null,null,null,null,null,null,{"$f":"K26-K17","v":-11250000},0,-11267381.52,-14162093.337131998,-41713577.084988005,-4394026.5617880002,-4394026.5617880002,-13721626.561787998,-4394026.5617880002,-10114426.561787998,-6051826.5617879992,-7574086.5617879992,-6051826.5617879992,-14177026.561787996,-36633286.561787985,0,0,0,0,0,9084259.2517022062,9177350.1477752924,9283584.2051068395,9380620.877378419,9136399.9183556773,8546182.0679120664,8644985.8868751023,8738998.0781779289,8835932.6471285,8933942.4320905153,8842979.7690297384,8943028.3732896931,{"$f":"AQ26-AQ17","v":9046230.9605126698},9150624.5060514323,9258332.6377968453,9367308.5564169586,9479769.720107099,9593581.0595987886,9711059.09876341,9829975.7133255061,9688029.049516242,9809032.5029165782,9933993.1012121551,10060545.615032706,10062325.993284702,10193071.895638838,10328159.580396738,10465037.567701317,10606496.576409064,10749867.728385776,10898075.255251445,11048326.106888598,11203686.070713259,11361230.683879917,11524175.913247269,11689458.138360268,11860452.758205831,12033948.705287442,12213490.745424937,12395711.486042736,12584335.734530527,12775830.258529134,12974111.385342162,13175469.838986769,{"$f":"BW26-BW17","v":13379953.379633479},13587610.508691557,13798490.48031307,14012643.313075453,14230119.801845387,14450971.529826874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC26-DC17","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",null,{"$f":"XIRR(K28:DU28,K5:DU5)","v":8.7855663895607006E-2}]
[]
[null,"Inflation Rate Annual",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(K4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.06E-2},{"$f":"LOOKUP(L4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.06E-2},{"$f":"LOOKUP(M4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.06E-2},{"$f":"LOOKUP(N4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.06E-2},{"$f":"LOOKUP(O4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.06E-2},{"$f":"LOOKUP(P4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.06E-2},{"$f":"LOOKUP(Q4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.06E-2},{"$f":"LOOKUP(R4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.06E-2},{"$f":"LOOKUP(S4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.06E-2},{"$f":"LOOKUP(T4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.06E-2},{"$f":"LOOKUP(U4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.06E-2},{"$f":"LOOKUP(V4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.06E-2},{"$f":"LOOKUP(W4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.06E-2},{"$f":"LOOKUP(X4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.06E-2},{"$f":"LOOKUP(Y4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.06E-2},{"$f":"LOOKUP(Z4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.06E-2},{"$f":"LOOKUP(AA4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.06E-2},{"$f":"LOOKUP(AB4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.06E-2},{"$f":"LOOKUP(AC4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.06E-2},{"$f":"LOOKUP(AD4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.06E-2},{"$f":"LOOKUP(AE4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.06E-2},{"$f":"LOOKUP(AF4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.06E-2},{"$f":"LOOKUP(AG4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.1014256577779999E-2},{"$f":"LOOKUP(AH4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.1014256577779999E-2},{"$f":"LOOKUP(AI4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.1436798287109999E-2},{"$f":"LOOKUP(AJ4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.1436798287109999E-2},{"$f":"LOOKUP(AK4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.186779083063E-2},{"$f":"LOOKUP(AL4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.186779083063E-2},{"$f":"LOOKUP(AM4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.2307403225019999E-2},{"$f":"LOOKUP(AN4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.2307403225019999E-2},{"$f":"LOOKUP(AO4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.2755807867299999E-2},{"$f":"LOOKUP(AP4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.2755807867299999E-2},{"$f":"LOOKUP(AQ4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.3213180602419999E-2},{"$f":"LOOKUP(AR4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.3213180602419999E-2},{"$f":"LOOKUP(AS4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.367970079225E-2},{"$f":"LOOKUP(AT4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.367970079225E-2},{"$f":"LOOKUP(AU4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.415555138587E-2},{"$f":"LOOKUP(AV4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.415555138587E-2},{"$f":"LOOKUP(AW4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.4640918991370001E-2},{"$f":"LOOKUP(AX4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.4640918991370001E-2},{"$f":"LOOKUP(AY4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.5135993948969999E-2},{"$f":"LOOKUP(AZ4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.5135993948969999E-2},{"$f":"LOOKUP(BA4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.5640970405730001E-2},{"$f":"LOOKUP(BB4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.5640970405730001E-2},{"$f":"LOOKUP(BC4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.6156046391619999E-2},{"$f":"LOOKUP(BD4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.6156046391619999E-2},{"$f":"LOOKUP(BE4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.6681423897230001E-2},{"$f":"LOOKUP(BF4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.6681423897230001E-2},{"$f":"LOOKUP(BG4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.7217308952960002E-2},{"$f":"LOOKUP(BH4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.7217308952960002E-2},{"$f":"LOOKUP(BI4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.776391170979E-2},{"$f":"LOOKUP(BJ4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.776391170979E-2},{"$f":"LOOKUP(BK4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.8321446521769999E-2},{"$f":"LOOKUP(BL4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.8321446521769999E-2},{"$f":"LOOKUP(BM4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.889013202998E-2},{"$f":"LOOKUP(BN4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.889013202998E-2},{"$f":"LOOKUP(BO4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.9470191248359999E-2},{"$f":"LOOKUP(BP4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":2.9470191248359999E-2},{"$f":"LOOKUP(BQ4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.0061851651100001E-2},{"$f":"LOOKUP(BR4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.0061851651100001E-2},{"$f":"LOOKUP(BS4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.0665345261899998E-2},{"$f":"LOOKUP(BT4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.0665345261899998E-2},{"$f":"LOOKUP(BU4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BV4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BW4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BX4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BY4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(BZ4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CA4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CB4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CC4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CD4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CE4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CF4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CG4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CH4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CI4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CJ4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CK4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CL4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CM4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CN4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CO4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CP4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CQ4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CR4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CS4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CT4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CU4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CV4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CW4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CX4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CY4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(CZ4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DA4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DB4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DC4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DD4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DE4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DF4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DG4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DH4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DI4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DJ4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DK4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DL4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DM4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DN4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DO4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DP4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DQ4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DR4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DS4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DT4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2},{"$f":"LOOKUP(DU4,'Timing and Operations'!$G$89:$BM$89,'Timing and Operations'!$G$95:$BN$95)","v":3.1280908744919997E-2}]
[null,"Inflation Rate Periodic",null,null,null,null,null,null,null,null,{"$f":"(1+K31)^(K3/12)-1","v":1.7006686367058155E-3},{"$f":"(1+L31)^(L3/12)-1","v":1.7006686367058155E-3},1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.7006686367058155E-3,1.024749442896411E-2,1.024749442896411E-2,1.0452500901343642E-2,1.0452500901343642E-2,1.0661564663023038E-2,1.0661564663023038E-2,1.0874765156708266E-2,1.0874765156708266E-2,1.109218334681028E-2,1.109218334681028E-2,1.1313901747276534E-2,1.1313901747276534E-2,1.1540004449858587E-2,1.1540004449858587E-2,1.1770577152869111E-2,1.1770577152869111E-2,1.2005707190364534E-2,1.2005707190364534E-2,1.2245483561853288E-2,1.2245483561853288E-2,1.2489996962424366E-2,1.2489996962424366E-2,1.2739339813424122E-2,1.2739339813424122E-2,1.2993606293554061E-2,1.2993606293554061E-2,1.3252892370522629E-2,1.3252892370522629E-2,1.3517295833159304E-2,1.3517295833159304E-2,1.3786916324032061E-2,1.3786916324032061E-2,1.406185537262461E-2,1.406185537262461E-2,1.4342216428942622E-2,1.4342216428942622E-2,1.4628104897730365E-2,1.4628104897730365E-2,1.4919628173137633E-2,1.4919628173137633E-2,1.5216895673973552E-2,1.5216895673973552E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,{"$f":"(1+BX31)^(BX3/12)-1","v":1.5520018879450648E-2},1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2,1.5520018879450648E-2]
[null,"Inflation Rate Index",null,null,null,null,null,null,null,1,{"$f":"J33*(1+K32)","v":1.0017006686367058},{"$f":"K33*(1+L32)","v":1.0034042295472234},1.0051106876503524,1.0068200478732572,1.0085323151514818,1.0102474944289641,1.01196559065805,1.0136866087995076,1.0154105538225415,1.0171374307048076,1.0188672444324267,1.0205999999999997,1.0223357024106217,1.0240743566758961,1.0258159678159495,1.0275605408594461,1.0293080808436024,1.0310585928142009,1.0328120818256059,1.0345685529407775,1.0451702884234195,1.0558806651313573,1.0669172587353541,1.0780692123439446,1.0895631169625639,1.1011795645885052,1.1131546337487714,1.1252599289738909,1.1377415184188882,1.1503615559424687,1.163376633560246,1.1765389624874241,1.190116227349961,1.2038501739094285,1.2180201852619243,1.2323569858263017,1.2471523029521325,1.2621252483231646,1.2775805823045059,1.2932251743240586,1.3093775528230969,1.3257316744805241,1.3426206207831513,1.3597247211118182,1.3773924488055578,1.3952897439970515,1.4137813687999385,1.4325180611160944,1.4518818315345443,1.471507347766186,1.4917948964400367,1.5123621478498737,1.5336287656439704,1.5551944315417527,1.577499366668011,1.6001242040012835,1.6235309887068117,1.6472801703143307,1.6718569779524033,1.6968004624221187,1.7226204980383462,1.748833434442844,1.7759753623624115,1.8035385335157152,1.8315294856056958,{"$f":"BW33*(1+BX32)","v":1.8599548578005667},1.8888213923085575,1.9181359359770966,1.947905441916814,1.9781369711507477,2.0088376942891468,2.0400148932302664,2.0716759628875607,2.1038284129436797,2.1364798696316902,2.1696380775439401,2.2033109014689969,2.2375063282570951,2.2722324687145354,2.3074975595274858,2.3433099652156386,2.3796781801161901,2.4166108303986102,2.4541166761106816,2.4922046132562943,2.530883675905486,2.5701630383372325,2.6100520172154926,2.6505600737990251,2.6916968161855039,2.7334720015904601,2.7758955386615938,2.8189774898290048,2.8627280736918972,2.9071576674423287,2.9522768093265732,2.9980962011446861,3.0446267107888607,3.0918793748211835,3.1398654010913924,3.1885961713952646,3.2380832441742631,3.2883383572570803,3.3393734306437319,3.3912005693328586,3.4438320661929085,3.4972804048778801,3.5515582627883178,3.6066785140782613,3.6626542327088649,3.7194986955494063,3.7772253855264251,3.8358479948217354,3.8953804281200717,{"$f":"DT33*(1+DU32)","v":3.9558368059071376}]
[]
[null,null,"Real Pre-tax Cash Flow",null,null,null,null,null,null,null,{"$f":"K28/K33","v":-11230899.960674899},{"$f":"L28/L33","v":0},-11210090.250198971,-14066161.44269982,-41360674.772947274,-4349455.5403690413,-4342071.1162033686,-13536359.701977612,-4327339.8579978943,-9944011.7495030966,-5939759.664331194,-7421209.6431393307,-5919607.960005763,-13843747.252695644,-35711363.159791134,0,0,0,0,0,8691654.7019388583,8691654.7019388601,8701315.9915614482,8701315.9915614482,8385379.218622718,7760934.131669661,7766203.9260092545,7766203.9260092564,7766203.9260092545,7766203.9260092545,7601132.3538172133,7601132.3538172115,7601132.3538172124,7601132.3538172105,7601132.3538172096,7601132.3538172096,7601132.3538172115,7601132.3538172115,7601132.3538172096,7601132.3538172124,7398957.6410778295,7398957.6410778286,7398957.6410778286,7398957.6410778286,7305344.2408592515,7305344.2408592505,7305344.2408592496,7305344.2408592487,7305344.2408592505,7305344.2408592496,7305344.2408592505,7305344.2408592487,7305344.2408592496,7305344.2408592496,7305344.2408592496,7305344.2408592496,7305344.2408592505,7305344.2408592505,7305344.2408592487,7305344.2408592496,7305344.2408592515,7305344.2408592505,7305344.2408592496,7305344.2408592505,7305344.2408592524,{"$f":"BX28/BX33","v":7305344.2408592505},7305344.2408592496,7305344.2408592515,7305344.2408592487,7305344.2408592496,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Real Pre-tax IRR",null,{"$f":"XIRR(K35:DU35,K4:DU4)","v":6.5760305523872395E-2}]
[]
[null,null,"Premium Above Risk Free Rate",null,"Rf Rate",{"$f":"'Debt Financing Assumptions'!F84","v":3.5000000000000003E-2},null,{"$f":"XNPV(F38,K35:DU35,K5:DU5)","v":60952628.837552853}]
[]
["Capital Allowance on Base Plant (Excluding IDC and Fees)",null,null,null,null,"Amount","Allowance %","Apply"]
[null,"Allowance"]
[null,null,"Development Costs",null,"Period Rate",{"$f":"1/'Tax Assumptions'!$D$4/'Timing and Operations'!$F$12","v":6.25E-2},{"$f":"'S-Curve Assumptions'!E11","v":18259876.799999997},true,null,null,{"$f":"MIN($G42*$F42*$H42*K$8,J49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1141242.2999999998,1141242.2999999998,1141242.2999999998,1141242.2999999998,1141242.2999999998,1141242.2999999998,1141242.2999999998,1141242.2999999998,1141242.2999999998,1141242.2999999998,1141242.2999999998,1141242.2999999998,{"$f":"MIN($G42*$F42*$H42*AQ$8,AP49)","v":1141242.2999999998},1141242.2999999998,1141242.2999999998,1141242.2999999924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($G42*$F42*$H42*BW$8,BV49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($G42*$F42*$H42*DC$8,DB49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Turbine Supply Costs",null,"Period Rate",{"$f":"1/'Tax Assumptions'!$D$4/'Timing and Operations'!$F$12","v":6.25E-2},{"$f":"'S-Curve Assumptions'!E12","v":81251999.999999985},true,null,null,{"$f":"MIN($G43*$F43*$H43*K$8,J50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5078249.9999999991,5078249.9999999991,5078249.9999999991,5078249.9999999991,5078249.9999999991,5078249.9999999991,5078249.9999999991,5078249.9999999991,5078249.9999999991,5078249.9999999991,5078249.9999999991,5078249.9999999991,{"$f":"MIN($G43*$F43*$H43*AQ$8,AP50)","v":5078249.9999999991},5078249.9999999991,5078249.9999999991,5078249.999999986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($G43*$F43*$H43*BW$8,BV50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($G43*$F43*$H43*DC$8,DB50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other Construction Costs",null,"Period Rate",{"$f":"1/'Tax Assumptions'!$D$4/'Timing and Operations'!$F$12","v":6.25E-2},{"$f":"SUM('S-Curve Assumptions'!E13:E26)","v":78070730.400000006},true,null,null,{"$f":"MIN($G44*$F44*$H44*K$8,J51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4879420.6500000004,4879420.6500000004,4879420.6500000004,4879420.6500000004,4879420.6500000004,4879420.6500000004,4879420.6500000004,4879420.6500000004,4879420.6500000004,4879420.6500000004,4879420.6500000004,4879420.6500000004,{"$f":"MIN($G44*$F44*$H44*AQ$8,AP51)","v":4879420.6500000004},4879420.6500000004,4879420.6500000004,4879420.6500000004,7.4505805969238281E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($G44*$F44*$H44*BW$8,BV51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($G44*$F44*$H44*DC$8,DB51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contingency costs",null,"Period Rate",{"$f":"1/'Tax Assumptions'!$D$4/'Timing and Operations'!$F$12","v":6.25E-2},{"$f":"'S-Curve Assumptions'!E27","v":8316630.3599999994},true,null,null,{"$f":"MIN($G45*$F45*$H45*K$8,J52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,519789.39749999996,519789.39749999996,519789.39749999996,519789.39749999996,519789.39749999996,519789.39749999996,519789.39749999996,519789.39749999996,519789.39749999996,519789.39749999996,519789.39749999996,519789.39749999996,{"$f":"MIN($G45*$F45*$H45*AQ$8,AP52)","v":519789.39749999996},519789.39749999996,519789.39749999996,519789.39749999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($G45*$F45*$H45*BW$8,BV52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($G45*$F45*$H45*DC$8,DB52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(K42:K45)","v":0},{"$f":"SUM(L42:L45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.347499978,7.4505805969238281E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX42:BX45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net Remaining Balance"]
[null,null,"Development Costs",null,"Total Cost",{"$f":"G42*H42","v":18259876.799999997},null,null,null,{"$f":"F49","v":18259876.799999997},{"$f":"J49-K42","v":18259876.799999997},18259876.799999997,18259876.799999997,18259876.799999997,18259876.799999997,18259876.799999997,18259876.799999997,18259876.799999997,18259876.799999997,18259876.799999997,18259876.799999997,18259876.799999997,18259876.799999997,18259876.799999997,18259876.799999997,18259876.799999997,18259876.799999997,18259876.799999997,18259876.799999997,18259876.799999997,17118634.499999996,15977392.199999996,14836149.899999995,13694907.599999994,12553665.299999993,11412422.999999993,10271180.699999992,9129938.3999999911,7988696.0999999912,6847453.7999999914,5706211.4999999916,4564969.1999999918,{"$f":"AP49-AQ42","v":3423726.899999992},2282484.5999999922,1141242.2999999924,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV49-BW42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB49-DC42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT49-DU42","v":0}]
[null,null,"Turbine Supply Costs",null,"Total Cost",{"$f":"G43*H43","v":81251999.999999985},null,null,null,{"$f":"F50","v":81251999.999999985},{"$f":"J50-K43","v":81251999.999999985},81251999.999999985,81251999.999999985,81251999.999999985,81251999.999999985,81251999.999999985,81251999.999999985,81251999.999999985,81251999.999999985,81251999.999999985,81251999.999999985,81251999.999999985,81251999.999999985,81251999.999999985,81251999.999999985,81251999.999999985,81251999.999999985,81251999.999999985,81251999.999999985,81251999.999999985,76173749.999999985,71095499.999999985,66017249.999999985,60938999.999999985,55860749.999999985,50782499.999999985,45704249.999999985,40625999.999999985,35547749.999999985,30469499.999999985,25391249.999999985,20312999.999999985,{"$f":"AP50-AQ43","v":15234749.999999985},10156499.999999985,5078249.999999986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV50-BW43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB50-DC43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT50-DU43","v":0}]
[null,null,"Other Construction Costs",null,"Total Cost",{"$f":"G44*H44","v":78070730.400000006},null,null,null,{"$f":"F51","v":78070730.400000006},{"$f":"J51-K44","v":78070730.400000006},78070730.400000006,78070730.400000006,78070730.400000006,78070730.400000006,78070730.400000006,78070730.400000006,78070730.400000006,78070730.400000006,78070730.400000006,78070730.400000006,78070730.400000006,78070730.400000006,78070730.400000006,78070730.400000006,78070730.400000006,78070730.400000006,78070730.400000006,78070730.400000006,78070730.400000006,73191309.75,68311889.099999994,63432468.449999996,58553047.799999997,53673627.149999999,48794206.5,43914785.850000001,39035365.200000003,34155944.550000004,29276523.900000006,24397103.250000007,19517682.600000009,{"$f":"AP51-AQ44","v":14638261.950000009},9758841.3000000082,4879420.6500000078,7.4505805969238281E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV51-BW44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB51-DC44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT51-DU44","v":0}]
[null,null,"Contingency costs",null,"Total Cost",{"$f":"G45*H45","v":8316630.3599999994},null,null,null,{"$f":"F52","v":8316630.3599999994},{"$f":"J52-K45","v":8316630.3599999994},8316630.3599999994,8316630.3599999994,8316630.3599999994,8316630.3599999994,8316630.3599999994,8316630.3599999994,8316630.3599999994,8316630.3599999994,8316630.3599999994,8316630.3599999994,8316630.3599999994,8316630.3599999994,8316630.3599999994,8316630.3599999994,8316630.3599999994,8316630.3599999994,8316630.3599999994,8316630.3599999994,8316630.3599999994,7796840.9624999994,7277051.5649999995,6757262.1674999995,6237472.7699999996,5717683.3724999996,5197893.9749999996,4678104.5774999997,4158315.1799999997,3638525.7824999997,3118736.3849999998,2598946.9874999998,2079157.5899999999,{"$f":"AP52-AQ45","v":1559368.1924999999},1039578.7949999999,519789.39749999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV52-BW45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB52-DC45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT52-DU45","v":0}]
[]
[null,null,"Net Plant Balance",null,null,null,null,null,null,null,{"$f":"J54+K17-K46","v":11250000},{"$f":"K54+L17-L46","v":11250000},22517381.52,36679474.857131995,78393051.942120001,82787078.503908008,87181105.065696001,100902731.62748399,105296758.18927199,115411184.75105998,121463011.31284797,129037097.87463596,135088924.43642396,149265950.99821195,185899237.55999994,185899237.55999994,185899237.55999994,185899237.55999994,185899237.55999994,185899237.55999994,174280535.21249995,162661832.86499995,151043130.51749995,139424428.16999996,127805725.82249996,116187023.47499996,104568321.12749997,92949618.779999971,81330916.432499975,69712214.084999979,58093511.737499982,46474809.389999986,34856107.042499989,23237404.694999989,11618702.347499989,0,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,{"$f":"BW54+BX17-BX46","v":-7.4505805969238281E-9},-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9]
[null,null,"VAT Receivable",null,null,null,null,null,null,null,{"$f":"J55+K20-K21","v":1125000},{"$f":"K55+L20-L21","v":1125000},1126738.1519999998,2542947.4857131997,5587567.042212001,4610760.3646776015,878805.31235760124,1811565.3123576012,1811565.3123576012,1450845.3123576012,1616625.3123576012,1362591.3123576012,1362591.3123576012,2022885.3123576012,5081031.3123576008,3663328.6561788013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW55+BX20-BX21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Free After Tax Cashflow"]
[null,"EBITDA",null,null,null,null,null,null,null,null,{"$f":"K18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9084259.2517022062,9177350.1477752924,9283584.2051068395,9380620.877378419,9136399.9183556773,8546182.0679120664,8644985.8868751023,8738998.0781779289,8835932.6471285,8933942.4320905153,8842979.7690297384,8943028.3732896931,{"$f":"AQ18","v":9046230.9605126698},9150624.5060514323,9258332.6377968453,9367308.5564169586,9479769.720107099,9593581.0595987886,9711059.09876341,9829975.7133255061,9688029.049516242,9809032.5029165782,9933993.1012121551,10060545.615032706,10062325.993284702,10193071.895638838,10328159.580396738,10465037.567701317,10606496.576409064,10749867.728385776,10898075.255251445,11048326.106888598,11203686.070713259,11361230.683879917,11524175.913247269,11689458.138360268,11860452.758205831,12033948.705287442,12213490.745424937,12395711.486042736,12584335.734530527,12775830.258529134,12974111.385342162,13175469.838986769,{"$f":"BW18","v":13379953.379633479},13587610.508691557,13798490.48031307,14012643.313075453,14230119.801845387,14450971.529826874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Capital Allowance",null,null,null,null,null,null,null,null,{"$f":"K46","v":0},{"$f":"L46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.347499978,7.4505805969238281E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBIT",null,null,null,null,null,null,null,null,{"$f":"K58-K59","v":0},{"$f":"L58-L59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2534443.0957977939,-2441352.1997247078,-2335118.1423931606,-2238081.4701215811,-2482302.4291443229,-3072520.2795879338,-2973716.4606248979,-2879704.2693220712,-2782769.7003715001,-2684759.9154094849,-2775722.5784702618,-2675673.974210307,-2572471.3869873304,-2468077.8414485678,-2360369.7097031549,-2251393.7910830192,9479769.7201070916,9593581.0595987886,9711059.09876341,9829975.7133255061,9688029.049516242,9809032.5029165782,9933993.1012121551,10060545.615032706,10062325.993284702,10193071.895638838,10328159.580396738,10465037.567701317,10606496.576409064,10749867.728385776,10898075.255251445,11048326.106888598,11203686.070713259,11361230.683879917,11524175.913247269,11689458.138360268,11860452.758205831,12033948.705287442,12213490.745424937,12395711.486042736,12584335.734530527,12775830.258529134,12974111.385342162,13175469.838986769,13379953.379633479,{"$f":"BX58-BX59","v":13587610.508691557},13798490.48031307,14012643.313075453,14230119.801845387,14450971.529826874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net Operating Loss CF Balance"]
[null,"Opening Balance",null,null,null,null,null,null,null,null,{"$f":"J66","v":0},{"$f":"K66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2534443.0957977939,4975795.2955225017,7310913.4379156623,9548994.9080372434,12031297.337181566,15103817.6167695,18077534.077394396,20957238.346716467,23740008.047087967,26424767.96249745,29200490.54096771,31876164.515178017,34448635.902165346,36916713.743613914,39277083.453317069,41528477.244400084,32048707.524292991,22455126.464694202,12744067.365930792,2914091.6526052859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT66","v":0}]
[null,"Add Negative Taxable Income",null,null,null,null,null,null,null,null,{"$f":"MAX(-K60,0)","v":0},{"$f":"MAX(-L60,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2534443.0957977939,2441352.1997247078,2335118.1423931606,2238081.4701215811,2482302.4291443229,3072520.2795879338,2973716.4606248979,2879704.2693220712,2782769.7003715001,2684759.9154094849,2775722.5784702618,2675673.974210307,2572471.3869873304,2468077.8414485678,2360369.7097031549,2251393.7910830192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-BX60,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Net Operating Loss Used",null,null,null,null,null,null,null,null,{"$f":"MIN(K63,MAX(K60,0))","v":0},{"$f":"MIN(L63,MAX(L60,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9479769.7201070916,9593581.0595987886,9711059.09876341,9829975.7133255061,2914091.6526052859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BX63,MAX(BX60,0))","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]
[null,"Closing Balance",null,null,null,null,null,null,null,null,{"$f":"K63+K64-K65","v":0},{"$f":"L63+L64-L65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2534443.0957977939,4975795.2955225017,7310913.4379156623,9548994.9080372434,12031297.337181566,15103817.6167695,18077534.077394396,20957238.346716467,23740008.047087967,26424767.96249745,29200490.54096771,31876164.515178017,34448635.902165346,36916713.743613914,39277083.453317069,41528477.244400084,32048707.524292991,22455126.464694202,12744067.365930792,2914091.6526052859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX63+BX64-BX65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Adjusted EBT for NOL",null,null,null,null,null,null,null,null,{"$f":"K60+K64-K65","v":0},{"$f":"L60+L64-L65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6773937.3969109561,9809032.5029165782,9933993.1012121551,10060545.615032706,10062325.993284702,10193071.895638838,10328159.580396738,10465037.567701317,10606496.576409064,10749867.728385776,10898075.255251445,11048326.106888598,11203686.070713259,11361230.683879917,11524175.913247269,11689458.138360268,11860452.758205831,12033948.705287442,12213490.745424937,12395711.486042736,12584335.734530527,12775830.258529134,12974111.385342162,13175469.838986769,13379953.379633479,{"$f":"BX60+BX64-BX65","v":13587610.508691557},13798490.48031307,14012643.313075453,14230119.801845387,14450971.529826874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBIT * Tax Rate adjusted for Net Operating Loss",null,null,"Tax Rate",{"$f":"'Tax Assumptions'!D3","v":0.125},null,null,null,null,{"$f":"K68*$F$69","v":0},{"$f":"L68*$F$69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,846742.17461386952,1226129.0628645723,1241749.1376515194,1257568.2018790883,1257790.7491605878,1274133.9869548548,1291019.9475495922,1308129.6959626647,1325812.072051133,1343733.466048222,1362259.4069064306,1381040.7633610747,1400460.7588391574,1420153.8354849897,1440521.9891559086,1461182.2672950334,1482556.5947757289,1504243.5881609302,1526686.3431781172,1549463.935755342,1573041.9668163159,1596978.7823161418,1621763.9231677703,1646933.7298733462,1672494.1724541849,{"$f":"BX68*$F$69","v":1698451.3135864446},1724811.3100391338,1751580.4141344316,1778764.9752306733,1806371.4412283592,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Less: Working Capital",null,null,null,null,null,null,null,null,{"$f":"K19","v":0},{"$f":"L19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Capex",null,null,null,null,null,null,null,null,{"$f":"K17","v":11250000},{"$f":"L17","v":0},11267381.52,14162093.337131998,41713577.084988005,4394026.5617880002,4394026.5617880002,13721626.561787998,4394026.5617880002,10114426.561787998,6051826.5617879992,7574086.5617879992,6051826.5617879992,14177026.561787996,36633286.561787985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less VAT Payments",null,null,null,null,null,null,null,null,{"$f":"K20","v":1125000},{"$f":"L20","v":0},1126738.152,1416209.3337131997,4171357.7084988006,439402.65617879998,439402.65617879998,1372162.6561787999,439402.65617879998,1011442.6561788,605182.65617880004,757408.65617880004,605182.65617880004,1417702.6561787997,3663328.6561787995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add VAT Refunds",null,null,null,null,null,null,null,null,{"$f":"K21","v":0},{"$f":"L21","v":0},1125000,0,1126738.152,1416209.3337131997,4171357.7084988006,439402.65617879998,439402.65617879998,1372162.6561787999,439402.65617879998,1011442.6561788,605182.65617880004,757408.65617880004,605182.65617880004,1417702.6561787997,3663328.6561787995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Free Cashflow",null,null,null,null,null,null,null,{"$f":"K58-K69-K71-K72-K73+K74","v":-12375000},{"$f":"L58-L69-L71-L72-L73+L74","v":0},-11269119.672,-15578302.670845198,-44758196.641486801,-3417219.8842536006,-662071.50946799992,-14654386.561787998,-4394026.5617880002,-9753706.5617879983,-6217606.5617879992,-7320052.5617879992,-6051826.5617879992,-14837320.561787996,-39691432.561787985,1417702.6561787997,3663328.6561787995,0,0,0,9084259.2517022062,9177350.1477752924,9283584.2051068395,9380620.877378419,9136399.9183556773,8546182.0679120664,8644985.8868751023,8738998.0781779289,8835932.6471285,8933942.4320905153,8842979.7690297384,8943028.3732896931,9046230.9605126698,9150624.5060514323,9258332.6377968453,9367308.5564169586,9479769.720107099,9593581.0595987886,9711059.09876341,9829975.7133255061,8841286.8749023732,8582903.4400520064,8692243.9635606352,8802977.4131536186,8804535.2441241145,8918937.9086839836,9037139.6328471452,9156907.8717386536,9280684.5043579303,9406134.2623375542,9535815.8483450152,9667285.3435275238,9803225.3118741028,9941076.8483949285,10083653.92409136,10228275.871065235,10377896.163430102,10529705.117126511,10686804.40224682,10846247.550287394,11011293.767714212,11178851.476212993,11352347.462174391,11528536.109113423,11707459.207179293,{"$f":"BX58-BX69-BX71-BX72-BX73+BX74","v":11889159.195105113},12073679.170273937,12261062.898941021,12451354.826614713,12644600.088598514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"After tax Project IRR",null,{"$f":"XIRR(K75:DU75,K5:DU5)","v":8.2301798462867753E-2}]
[]
[null,null,"Real Free Cash Flow",null,null,null,null,null,null,null,{"$f":"K75/K33","v":-12353989.956742389},0,-11211819.564215187,-15472777.586969802,-44379536.450216874,-3382557.1487164758,-654243.10429119947,-14456525.749257898,-4327339.8579978943,-9589369.408054661,-6102469.7729404364,-7172303.1175661385,-5919607.960005763,-14488518.792667886,-38692547.013373621,1379677.9847083664,3559020.5929175271,0,0,0,8691654.7019388583,8691654.7019388601,8701315.9915614482,8701315.9915614482,8385379.218622718,7760934.131669661,7766203.9260092545,7766203.9260092564,7766203.9260092545,7766203.9260092545,7601132.3538172133,7601132.3538172115,{"$f":"AQ75/AQ33","v":7601132.3538172124},7601132.3538172105,7601132.3538172096,7601132.3538172096,7601132.3538172115,7601132.3538172115,7601132.3538172096,7601132.3538172124,6752282.300731387,6474087.9359431006,6474087.9359430997,6474087.9359431006,6392176.2107518446,6392176.2107518446,6392176.2107518427,6392176.2107518436,6392176.2107518436,6392176.2107518436,6392176.2107518455,6392176.2107518427,6392176.2107518436,6392176.2107518436,6392176.2107518436,6392176.2107518436,6392176.2107518436,6392176.2107518446,6392176.2107518427,6392176.2107518427,6392176.2107518455,6392176.2107518446,6392176.2107518436,6392176.2107518446,{"$f":"BW75/BW33","v":6392176.2107518455},6392176.2107518446,6392176.2107518436,6392176.2107518455,6392176.2107518427,6392176.2107518427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC75/DC33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Real Project IRR",null,{"$f":"XIRR(K78:DU78,K5:DU5)","v":5.7610008120536807E-2}]
[]
["Structuring Inputs"]
[]
[null,"Gearing Switch",null,null,{"$f":"'Debt Financing Assumptions'!F6","v":false},null,"Gearing is TRUE"]
[null,"Target Debt Ratio",null,null,{"$f":"'Debt Financing Assumptions'!F5","v":0.8}]
[null,"Target DSCR",null,null,{"$f":"'Debt Financing Assumptions'!F4","v":1.32}]
[null,"Tenor",null,null,{"$f":"'Debt Financing Assumptions'!F14","v":16}]
[null,"Repayment Code",null,null,{"$f":"'Debt Financing Assumptions'!F17","v":3},null,"1 Level; 2 Annuity; 3 Sculpted"]
[null,"Up Front Fee",null,null,{"$f":"'Debt Financing Assumptions'!F28","v":1.4999999999999999E-2}]
[null,"Commitment Fee - Periodic",null,null,{"$f":"'Debt Financing Assumptions'!F29/'Timing and Operations'!G157","v":6.2500000000000001E-4}]
[null,"Interest and Fee Capitalisation (TRUE Capitalise)",null,null,{"$f":"'Debt Financing Assumptions'!F9","v":false}]
[null,"Fee Amortisation Period",null,null,{"$f":"'Debt Financing Assumptions'!F30","v":8}]
[null,"Draw Code (1-pro Rata; 2-Equity First; 3 - Debt)",null,null,{"$f":"'Debt Financing Assumptions'!F11","v":2}]
[null,"DSRA Months (e.g. 6)",null,null,{"$f":"'Debt Financing Assumptions'!F33","v":6}]
[null,"Months per Period (Semi-Annual is 6)",null,null,{"$f":"'Timing and Operations'!F11","v":6}]
[null,"MRA Flows",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MRA Depreciation",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"VAT Interest Rate",null,null,{"$f":"'Debt Financing Assumptions'!F72/'Timing and Operations'!G157","v":2.5000000000000001E-3}]
[null,"Interest Income Rate",null,null,{"$f":"'Debt Financing Assumptions'!F39","v":0}]
[null,"Sub Debt Percent",null,null,{"$f":"'Debt Financing Assumptions'!F43","v":0}]
[null,"Sub Debt Interest Rate",null,null,{"$f":"'Debt Financing Assumptions'!F50/'Timing and Operations'!G157","v":5.8333333333333336E-3},{"$f":"'Debt Financing Assumptions'!F51/'Timing and Operations'!F12","v":3.5000000000000003E-2},null,null,null,null,{"$f":"K7*$E$100+K8*$F$100","v":5.8333333333333336E-3},5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"AQ7*$E$100+AQ8*$F$100","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"BW7*$E$100+BW8*$F$100","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC7*$E$100+DC8*$F$100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sub Maturities",null,null,{"$f":"'Debt Financing Assumptions'!F47*'Timing and Operations'!F12","v":6},{"$f":"'Debt Financing Assumptions'!F46","v":"2033-06-01"},{"$f":"'Debt Financing Assumptions'!F48","v":"2036-05-31"},{"$f":"SUM(K101:DU101)","v":0.99999999999999989},null,null,{"$f":"AND(K4>=$F$101,K4<=$G$101)/$E$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AQ4>=$F$101,AQ4<=$G$101)/$E$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0,0,0,0,0,0,{"$f":"AND(BW4>=$F$101,BW4<=$G$101)/$E$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(DC4>=$F$101,DC4<=$G$101)/$E$101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Development Fee",null,null,{"$f":"'Debt Financing Assumptions'!F55","v":0},{"$f":"'Debt Financing Assumptions'!F57","v":"2017-06-01"},null,null,null,null,{"$f":"(K4=$F$102)*$E$102","v":0},{"$f":"(L4=$F$102)*$E$102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BX4=$F$102)*$E$102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Periodic Interest Rate"]
[null,null,"Base Interest rate",null,"Base Rate",{"$f":"'Debt Financing Assumptions'!F20","v":1.55E-2},null,null,null,null,{"$f":"$F$105","v":1.55E-2},1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,{"$f":"$F$105","v":1.55E-2},1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,{"$f":"$F$105","v":1.55E-2},1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,{"$f":"$F$105","v":1.55E-2},1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2,1.55E-2]
[null,null,"Credit Spread",null,null,null,null,null,null,null,{"$f":"LOOKUP(K4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(L4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(M4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(N4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(O4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(P4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(Q4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(R4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(S4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(T4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(U4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(V4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(W4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(X4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(Y4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(Z4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(AA4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(AB4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(AC4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(AD4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":1.7500000000000002E-2},{"$f":"LOOKUP(AE4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":0.02},{"$f":"LOOKUP(AF4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":0.02},{"$f":"LOOKUP(AG4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":0.02},{"$f":"LOOKUP(AH4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":0.02},{"$f":"LOOKUP(AI4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.2499999999999999E-2},{"$f":"LOOKUP(AJ4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.2499999999999999E-2},{"$f":"LOOKUP(AK4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.2499999999999999E-2},{"$f":"LOOKUP(AL4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.2499999999999999E-2},{"$f":"LOOKUP(AM4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.2499999999999999E-2},{"$f":"LOOKUP(AN4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.2499999999999999E-2},{"$f":"LOOKUP(AO4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AP4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AQ4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AR4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AS4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AT4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AU4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AV4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AW4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AX4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AY4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(AZ4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BA4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BB4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BC4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BD4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BE4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BF4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BG4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BH4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BI4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BJ4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BK4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BL4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BM4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BN4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BO4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BP4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BQ4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BR4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BS4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BT4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BU4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BV4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BW4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BX4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BY4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(BZ4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CA4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CB4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CC4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CD4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CE4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CF4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CG4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CH4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CI4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CJ4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CK4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CL4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CM4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CN4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CO4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CP4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CQ4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CR4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CS4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CT4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CU4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CV4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CW4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CX4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CY4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(CZ4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DA4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DB4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DC4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DD4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DE4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DF4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DG4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DH4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DI4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DJ4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DK4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DL4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DM4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DN4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DO4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DP4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DQ4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DR4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DS4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DT4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2},{"$f":"LOOKUP(DU4,'Debt Financing Assumptions'!$F$23:$F$26,'Debt Financing Assumptions'!$G$23:$G$26)","v":2.5000000000000001E-2}]
[null,null,"Total Annual Interest Rate",null,null,null,null,null,null,null,{"$f":"SUM(K105:K106)","v":3.3000000000000002E-2},3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.3000000000000002E-2,3.5500000000000004E-2,3.5500000000000004E-2,3.5500000000000004E-2,3.5500000000000004E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,3.7999999999999999E-2,4.0500000000000001E-2,4.0500000000000001E-2,{"$f":"SUM(AQ105:AQ106)","v":4.0500000000000001E-2},4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,{"$f":"SUM(BW105:BW106)","v":4.0500000000000001E-2},4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,{"$f":"SUM(DC105:DC106)","v":4.0500000000000001E-2},4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2,4.0500000000000001E-2]
[null,null,"Periods in a Year for the Project Period",null,null,null,null,null,null,null,{"$f":"12/K3","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"12/AQ3","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"12/BW3","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"12/DC3","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K107/K108","v":2.7500000000000003E-3},{"$f":"L107/L108","v":2.7500000000000003E-3},2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,{"$f":"Z107/Z108","v":2.7500000000000003E-3},2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,1.7750000000000002E-2,1.7750000000000002E-2,1.7750000000000002E-2,1.7750000000000002E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,{"$f":"BX107/BX108","v":2.0250000000000001E-2},2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2]
[]
[null,null,"Function for Resolving Debt Size"]
[null,null,null,"Skip Function",null,false]
[null,null,null,"Debt Size",null,{"$f":"Debt_Resolve(F112,K7:DU7,K9:DU9,K18:DU18,K17:DU17,K46:DU46,F69,E83,E84,E85,E86,E87,K109:DU109,E88,E89,E90,E91,E92,E93,E94,,,K19:DU19,K20:DU20,K21:DU21,E97,,F139,K100:DU100,K101:DU101,K102:DU102)","v":167643524.02051163}]
[null,null,null,"Total Adders",null,15022511.646836724]
[null,null,null,"DSRA",null,6882014.5846228832]
[null,null,null,"Target DSCR",null,1.32]
[]
["Funding"]
[]
[null,"Model Mode (1-Structuring; 2 Risk Analysis)",null,null,{"$f":"Dashboard!R1","v":1}]
[null,null,null,null,null,null,null,1,2]
[null,"Total Uses of Funds",null,null,null,"Capitalised","Model Computed","Function (Structr)","Fixed (Risk)","Applied","Capitalised","Funded","Percent"]
[null,null,"Total CapEx",null,null,null,{"$f":"SUM(17:17)","v":185899237.55999994},{"$f":"G123","v":185899237.55999994},185899237.55999994,{"$f":"CHOOSE($E$120,H123,I123)","v":185899237.55999994},null,null,null,null,null,null,null,"Adders Check"]
[null,null,"Total VAT",null,null,null,{"$f":"SUM(147:147)","v":18589923.756000005},18589923.756000005,18589923.756000005,18589923.756000005,null,null,null,null,null,null,null,"Computed",{"$f":"SUM(G128:G132)","v":15022511.646836724}]
[null,null,"Less: VAT Refund",null,null,null,{"$f":"SUM(148:148)","v":18589923.756000005},18589923.756000005,18589923.756000005,18589923.756000005]
[null,null,"Add: Development Fee",null,null,null,{"$f":"SUM(K102:DU102)","v":0},0,0,0,null,null,null,"Function Adders",{"$f":"F114","v":15022511.646836724}]
[null,null,null,"Subtotal",null,null,{"$f":"G123+G124-G125+G126","v":185899237.55999994},185899237.55999994,185899237.55999994,185899237.55999994,null,null,null,"Model Adders",{"$f":"G133","v":15022511.646836726}]
[null,null,"Add:  IDC on VAT",null,null,null,{"$f":"SUM(164:164)","v":92949.618780000033},92949.618780000033,92949.618780000033,92949.618780000033]
[null,null,"Add: Total IDC on Senior Debt",null,null,{"$f":"E90","v":false},{"$f":"SUM(209:209)","v":4448335.9837138224},4448335.9837138224,4448335.9837138224,4448335.9837138224,{"$f":"G129*F129","v":0},null,{"$f":"H128+H129+H130","v":8140497.0622138418},"Difference",{"$f":"O126-O127","v":0}]
[null,null,"Add: Total Fees (on undrawn Debt)",null,null,{"$f":"E90","v":false},{"$f":"SUM(220:220)","v":3599211.4597200197},3599211.4597200197,3599211.4597200197,3599211.4597200197,{"$f":"G130*F130","v":0},null,null,"Test",{"$f":"O129=0","v":true}]
[null,null,"Add: IDC on Sub Debt",null,null,null,{"$f":"SUM(194:194)","v":0},{"$f":"G131","v":0},0,0]
[null,null,"Add: Debt Service Reserve A/C",null,null,null,{"$f":"SUMPRODUCT(K307:DU307*K7:DU7)","v":6882014.5846228832},{"$f":"F115","v":6882014.5846228832},6882014.5846228832,{"$f":"CHOOSE($E$120,H132,I132)","v":6882014.5846228832}]
[null,null,null,"Subtotal Transactional Cost related to Debt",null,null,{"$f":"G129+G130+G132+G128+G131","v":15022511.646836726},{"$f":"F114","v":15022511.646836724},15022511.646836724,{"$f":"CHOOSE($E$120,H133,I133)","v":15022511.646836724},{"$f":"SUM(K129:K132)","v":0}]
[null,null,null,"Total Project Cost",null,null,{"$f":"G127+G133","v":200921749.20683667},{"$f":"H133+H127","v":200921749.20683667},200921749.20683667,{"$f":"J133+J126+J124+J123","v":219511672.96283668}]
[]
[null,"Total Sources of Funds"]
[null,null,"VAT Facility",null,null,null,0,{"$f":"G137","v":0},0,{"$f":"CHOOSE($E$120,H137,I137)","v":0},null,null,{"$f":"J137/$J$141","v":0},null,null,null,null,{"$f":"G137/$G$134","v":0}]
[null,null,"Senior Debt",null,{"$f":"'Debt Financing Assumptions'!F6","v":false},{"$f":"'Debt Financing Assumptions'!F5","v":0.8},{"$f":"IF(E83,E84*G134,H257)","v":167643524.02051163},{"$f":"F113","v":167643524.02051163},167643524.02051163,{"$f":"CHOOSE($E$120,H138,I138)","v":167643524.02051163},{"$f":"(F114-F115-H128-H131)*F129","v":0},{"$f":"J138-K138","v":167643524.02051163},{"$f":"J138/$J$141","v":0.83437221048644594},{"$f":"H138-G138","v":0},null,null,null,{"$f":"G138/$G$134","v":0.83437221048644594}]
[null,null,"Subordinated Debt",null,null,{"$f":"'Debt Financing Assumptions'!F43","v":0},{"$f":"F139*G134","v":0},{"$f":"F139*H134","v":0},0,{"$f":"CHOOSE($E$120,H139,I139)","v":0},null,{"$f":"J139","v":0},{"$f":"J139/$J$141","v":0},null,null,null,null,{"$f":"G139/$G$134","v":0}]
[null,null,"Equity",null,null,null,{"$f":"G134-G138-G139-G137","v":33278225.186325043},{"$f":"H134-H137-H138-H139","v":33278225.186325043},33278225.186325043,{"$f":"CHOOSE($E$120,H140,I140)","v":33278225.186325043},null,{"$f":"J140-G126","v":33278225.186325043},{"$f":"J140/$J$141","v":0.16562778951355406},null,null,null,null,{"$f":"G140/$G$134","v":0.16562778951355406}]
[null,null,null,"Total Funding Sources",null,null,{"$f":"SUM(G137:G140)","v":200921749.20683667},{"$f":"SUM(H137:H140)","v":200921749.20683667},200921749.20683667,{"$f":"SUM(J137:J140)","v":200921749.20683667},null,null,{"$f":"J141/$J$141","v":1}]
[]
["Funding Cascade"]
[]
[null,"Funding Needs during Construct."]
[null,null,"Capital Expenditures",null,null,null,null,null,null,null,{"$f":"K17","v":11250000},0,11267381.52,14162093.337131998,41713577.084988005,4394026.5617880002,4394026.5617880002,13721626.561787998,4394026.5617880002,10114426.561787998,6051826.5617879992,7574086.5617879992,6051826.5617879992,14177026.561787996,36633286.561787985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: VAT",null,null,null,null,null,null,null,{"$f":"K20","v":1125000},0,1126738.152,1416209.3337131997,4171357.7084988006,439402.65617879998,439402.65617879998,1372162.6561787999,439402.65617879998,1011442.6561788,605182.65617880004,757408.65617880004,605182.65617880004,1417702.6561787997,3663328.6561787995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: VAT Refunds",null,null,null,null,null,null,null,{"$f":"K21","v":0},0,1125000,0,1126738.152,1416209.3337131997,4171357.7084988006,439402.65617879998,439402.65617879998,1372162.6561787999,439402.65617879998,1011442.6561788,605182.65617880004,757408.65617880004,605182.65617880004,1417702.6561787997,3663328.6561787995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Interest Paid During Construct. (this is where the Interest is paid)",null,null,null,null,null,null,null,{"$f":"K164+K194+K211","v":0},2812.5,2812.5,2816.8453799999993,23801.864977284244,146468.4404776817,156718.11014519152,160100.16316334708,200796.25949519701,213597.49246925212,241255.22806337709,259115.27272063956,280150.20900404872,297678.3175989351,339238.70842458564,448637.79179011571,446342.96687555849,438426.98529765755,439646.77994832536,440869.16666262579,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ164+AQ194+AQ211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW164+BW194+BW211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC164+DC194+DC211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Fees paid",null,null,null,null,null,null,null,{"$f":"K217","v":2619430.0628204942},{"$f":"L217","v":104777.20251281977},104777.20251281977,104777.20251281977,100812.54427122857,74663.674587330752,71779.200414297622,68890.122994080433,60170.987464114543,57261.616333647471,50770.812789528165,46805.904912877602,41880.900075739155,37897.239031446792,28826.862707435303,5701.0176243603046,5417.0558684762573,5134.7058542612385,4857.4797972912902,4579.6646349502726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: DSRA Funded",null,"Table",{"$f":"J132","v":6882014.5846228832},null,null,null,null,{"$f":"$F$151*K12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6882014.5846228832,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*AQ12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*BW12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*DC12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Development Fee"]
[null,null,null,"Total",null,null,null,null,null,null,{"$f":"K146+K147-K148+K149+K150+K151+K152","v":14994430.062820494},{"$f":"L146+L147-L148+L149+L150+L151+L152","v":107589.70251281977},11376709.37451282,15685896.718738018,44882811.050735317,3638351.9993186132,890568.8200274891,14883376.847945426,4654993.8087473111,10024565.670590898,6509632.6026409045,7625973.7394215167,6373857.6708677877,15172896.118418379,40059498.132920004,-963363.84676432377,-3211568.6334347646,443561.69115191879,444504.25974561664,7327463.4159204597,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX146+BX147-BX148+BX149+BX150+BX151+BX152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VAT Funding During Construruction"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J161","v":0},{"$f":"K161","v":1125000},1125000,1126738.1519999998,2542947.4857131997,5587567.042212001,4610760.3646776015,878805.31235760124,1811565.3123576012,1811565.3123576012,1450845.3123576012,1616625.3123576012,1362591.3123576012,1362591.3123576012,2022885.3123576012,5081031.3123576008,{"$f":"Z161","v":3663328.6561788013},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT161","v":0}]
[null,null,"Add Interest Capitalised",null,"Cap Switch",{"$f":"'Debt Financing Assumptions'!F76","v":false},null,null,null,null,{"$f":"$F$157*K164","v":0},{"$f":"$F$157*L164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$157*BX164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add VAT Drawdowns",null,null,null,null,null,null,null,{"$f":"K147","v":1125000},{"$f":"L147","v":0},1126738.152,1416209.3337131997,4171357.7084988006,439402.65617879998,439402.65617879998,1372162.6561787999,439402.65617879998,1011442.6561788,605182.65617880004,757408.65617880004,605182.65617880004,1417702.6561787997,3663328.6561787995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less VAT Repaid",null,"Months",{"$f":"'Tax Assumptions'!D11","v":2},null,null,null,null,{"$f":"K74","v":0},0,1125000,0,1126738.152,1416209.3337131997,4171357.7084988006,439402.65617879998,439402.65617879998,1372162.6561787999,439402.65617879998,1011442.6561788,605182.65617880004,757408.65617880004,605182.65617880004,1417702.6561787997,3663328.6561787995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less Balance Repaid"]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K156+K157+K158-K159","v":1125000},{"$f":"L156+L157+L158-L159","v":1125000},{"$f":"M156+M157+M158-M159","v":1126738.1519999998},2542947.4857131997,5587567.042212001,4610760.3646776015,878805.31235760124,1811565.3123576012,1811565.3123576012,1450845.3123576012,1616625.3123576012,1362591.3123576012,1362591.3123576012,2022885.3123576012,{"$f":"Y156+Y157+Y158-Y159","v":5081031.3123576008},3663328.6561788013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX156+BX157+BX158-BX159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Periodic Interest Rate",null,"Ann Rate",{"$f":"'Debt Financing Assumptions'!F72","v":0.03},null,null,null,null,{"$f":"$F$163/K108","v":2.5000000000000001E-3},2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"$F$163/AQ108","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"$F$163/BW108","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"$F$163/DC108","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,"Interest Paid",null,null,null,null,null,null,null,{"$f":"K163*K156","v":0},{"$f":"L163*L156","v":2812.5},{"$f":"M163*M156","v":2812.5},{"$f":"N163*N156","v":2816.8453799999993},6357.3687142829995,13968.917605530003,11526.900911694003,2197.0132808940029,4528.913280894003,4528.913280894003,3627.1132808940033,4041.5632808940031,3406.4782808940031,3406.4782808940031,5057.2132808940032,12702.578280894002,9158.321640447004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX163*BX156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Funding Needs after VAT",null,null,null,null,null,null,{"$f":"K153-K158+K159","v":13869430.062820494},107589.70251281977,11374971.222512819,14269687.385024818,41838191.494236521,4615158.6768530132,4622523.8723474899,13950616.847945426,4654993.8087473111,10385285.670590898,6343852.6026409045,7880007.7394215167,6373857.6708677877,14512602.118418379,37001352.132920004,454338.80941447592,451760.02274403488,443561.69115191879,444504.25974561664,7327463.4159204597,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ153-AQ158+AQ159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW153-BW158+BW159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC153-DC158+DC159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Pro-Rata Funding"]
[null,null,"Percent of Construction",null,null,null,null,null,null,null,{"$f":"K146/SUM(146:146)","v":6.0516654869921152E-2},0,6.0610154554094894E-2,7.618155686389573E-2,0.22438810203040629,2.3636603460354729E-2,2.3636603460354729E-2,7.3812172346103738E-2,2.3636603460354729E-2,5.4408112128612227E-2,3.2554337721986307E-2,4.0742967325745075E-2,3.2554337721986307E-2,7.6261886535238146E-2,0.19705990752094613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ146/SUM(146:146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW146/SUM(146:146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC146/SUM(146:146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sub-Debt Pro-Rata",null,"Table",{"$f":"L139","v":0},null,null,null,null,{"$f":"$F$169*K168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$169*AQ168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$169*BW168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$169*DC168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Pro-Rata",null,"Table",{"$f":"L138","v":167643524.02051163},null,null,null,null,{"$f":"K168*$F$170","v":10145225.284326639},0,10160899.90087633,12771344.658032477,37617212.172651432,3962523.4999692864,3962523.4999692864,12374132.687710186,3962523.4999692864,9121167.6525436938,5457523.8978676591,6830294.6215404645,5457523.8978676591,12784811.407219728,33035817.33996753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ168*$F$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW168*$F$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC168*$F$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity - Pro-Rata",null,"Table",{"$f":"L140","v":33278225.186325043},null,null,null,null,{"$f":"K165-K169-K170","v":3724204.7784938551},{"$f":"L165-L169-L170","v":107589.70251281977},1214071.3216364887,1498342.7269923408,4220979.321585089,652635.17688372685,660000.37237820355,1576484.1602352392,692470.30877802474,1264118.0180472042,886328.70477324538,1049713.1178810522,916333.77300012857,1727790.7111986503,3965534.7929524742,454338.80941447592,451760.02274403488,443561.69115191879,444504.25974561664,7327463.4159204597,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX165-BX169-BX170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Equity Funded During Construction"]
[null,null,"Total Equity Commitment",null,"Table",{"$f":"L140","v":33278225.186325043},null,null,null,null,{"$f":"$F$174","v":33278225.186325043},{"$f":"$F$174","v":33278225.186325043},33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,{"$f":"$F$174","v":33278225.186325043},33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043]
[null,null,"Less Equity already used",null,null,null,null,null,null,null,{"$f":"K178","v":0},{"$f":"L178","v":13869430.062820494},13977019.765333313,25351990.987846132,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,{"$f":"BX178","v":33278225.186325043},33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043]
[null,null,"Remaining Equity Available",null,null,null,null,null,null,null,{"$f":"K174-K175","v":33278225.186325043},{"$f":"L174-L175","v":19408795.123504549},19301205.42099173,7926234.1984789111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX174-BX175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Opening Equity Balance",null,null,null,null,null,null,null,{"$f":"J180","v":0},{"$f":"K180","v":13869430.062820494},13977019.765333313,25351990.987846132,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,{"$f":"BW180","v":33278225.186325043},33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,{"$f":"DT180","v":33278225.186325043}]
[null,null,"Add Equity Draws",null,"Funding Cde",{"$f":"'Debt Financing Assumptions'!F11","v":2},null,null,null,null,{"$f":"CHOOSE($F$179,K171,MIN(K176,K165))","v":13869430.062820494},107589.70251281977,11374971.222512819,7926234.1984789111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$179,AQ171,MIN(AQ176,AQ165))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$179,BW171,MIN(BW176,BW165))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$179,DC171,MIN(DC176,DC165))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Equity Balance",null,null,null,null,null,null,null,{"$f":"SUM(K178:K179)","v":13869430.062820494},{"$f":"SUM(L178:L179)","v":13977019.765333313},25351990.987846132,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,{"$f":"SUM(BX178:BX179)","v":33278225.186325043},33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043]
[null,null,null,"Funding after Equity",null,null,null,null,null,null,{"$f":"K165-K179","v":0},0,0,6343453.1865459066,41838191.494236521,4615158.6768530132,4622523.8723474899,13950616.847945426,4654993.8087473111,10385285.670590898,6343852.6026409045,7880007.7394215167,6373857.6708677877,14512602.118418379,37001352.132920004,454338.80941447592,451760.02274403488,443561.69115191879,444504.25974561664,7327463.4159204597,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ165-AQ179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW165-BW179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC165-DC179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Sub-debt During Construction"]
[null,null,"Committment",null,"Table",{"$f":"L139","v":0},null,null,null,null,{"$f":"$F$184","v":0},{"$f":"$F$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less Sub-Debt already Used",null,null,null,null,null,null,null,{"$f":"K188","v":0},{"$f":"L188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Remaining Sub-Debt Available for funding",null,null,null,null,null,null,null,{"$f":"K184-K185","v":0},{"$f":"L184-L185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX184-BX185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Opening Sub-Debt",null,null,null,null,null,null,null,{"$f":"J191","v":0},{"$f":"K191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT191","v":0}]
[null,null,"Add Drawdown",null,"Funding Cde",{"$f":"'Debt Financing Assumptions'!F11","v":2},null,null,null,null,{"$f":"CHOOSE($F$189,K169,MIN(K186,K181))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$189,AQ169,MIN(AQ186,AQ181))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$189,BW169,MIN(BW186,BW181))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$189,DC169,MIN(DC186,DC181))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Re-Finance to Permanent Debt at End of Construction",null,null,null,null,null,null,null,{"$f":"(K188+K189)*K12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AQ188+AQ189)*AQ12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW188+BW189)*BW12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DC188+DC189)*DC12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance of Sub-Debt",null,null,null,null,null,null,null,{"$f":"K188+K189-K190","v":0},{"$f":"L188+L189-L190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX188+BX189-BX190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Periodic Interest Rate",null,"Rate Construction",{"$f":"'Debt Financing Assumptions'!F50","v":7.0000000000000007E-2},null,null,null,null,{"$f":"K100","v":5.8333333333333336E-3},5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"AQ100","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"BW100","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-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,{"$f":"DC100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Cost of Sub Debt During Construction",null,null,null,null,null,null,null,{"$f":"K193*K188","v":0},{"$f":"L193*L188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX193*BX188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Remaining Funding Needs",null,null,null,null,null,null,{"$f":"K181-K189","v":0},0,0,6343453.1865459066,41838191.494236521,4615158.6768530132,4622523.8723474899,13950616.847945426,4654993.8087473111,10385285.670590898,6343852.6026409045,7880007.7394215167,6373857.6708677877,14512602.118418379,37001352.132920004,454338.80941447592,451760.02274403488,443561.69115191879,444504.25974561664,7327463.4159204597,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ181-AQ189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW181-BW189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC181-DC189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Senior-debt During Construction"]
[null,null,"Committment",null,"Table Funded",{"$f":"L138","v":167643524.02051163},null,null,null,null,{"$f":"$F$198","v":167643524.02051163},167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,{"$f":"$F$198","v":167643524.02051163},167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,{"$f":"$F$198","v":167643524.02051163},167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,{"$f":"$F$198","v":167643524.02051163},167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163]
[null,null,"Less Senior Debt already Used",null,null,null,null,null,null,null,{"$f":"K202-K203","v":0},{"$f":"L202-L203","v":0},0,0,6343453.1865459066,48181644.68078243,52796803.357635446,57419327.229982935,71369944.077928364,76024937.886675671,86410223.557266563,92754076.15990746,100634083.89932898,107007941.57019676,{"$f":"Y202-Y203","v":121520543.68861514},158521895.82153514,158976234.63094962,159427994.65369365,159871556.34484556,160316060.60459119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX202-BX203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Remaining Senior Debt Available for funding",null,null,null,null,null,null,null,{"$f":"K198-K199","v":167643524.02051163},{"$f":"L198-L199","v":167643524.02051163},167643524.02051163,167643524.02051163,161300070.83396572,119461879.33972919,114846720.66287619,110224196.79052868,96273579.942583263,91618586.133835956,81233300.463245064,74889447.860604167,67009440.12118265,60635582.450314865,46122980.331896484,9121628.1989764869,8667289.3895620108,8215529.366817981,7771967.675666064,7327463.4159204364,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,{"$f":"BX198-BX199","v":167643524.02051163},167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163,167643524.02051163]
[]
[null,null,"Opening Senior Debt",null,null,null,null,null,null,null,{"$f":"J206","v":0},{"$f":"K206","v":0},0,0,6343453.1865459066,48181644.68078243,52796803.357635446,57419327.229982935,71369944.077928364,76024937.886675671,86410223.557266563,92754076.15990746,100634083.89932898,107007941.57019676,121520543.68861514,158521895.82153514,158976234.63094962,159427994.65369365,159871556.34484556,160316060.60459119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT206","v":0}]
[null,null,"Add: Interest and Fees Rolled Up (this is during Construct)",null,null,null,null,null,null,null,{"$f":"K212+K218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ212+AQ218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW212+BW218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC212+DC218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Drawdown",null,"Funding Cde",{"$f":"'Debt Financing Assumptions'!F11","v":2},null,null,null,null,{"$f":"CHOOSE($F$204,K170,K195)","v":0},0,0,6343453.1865459066,41838191.494236521,4615158.6768530132,4622523.8723474899,13950616.847945426,4654993.8087473111,10385285.670590898,6343852.6026409045,7880007.7394215167,6373857.6708677877,14512602.118418379,37001352.132920004,454338.80941447592,451760.02274403488,443561.69115191879,444504.25974561664,7327463.4159204597,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$204,AQ170,AQ195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$204,BW170,BW195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CHOOSE($F$204,DC170,DC195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Repayment at COD",null,null,"Total from Cols",{"$f":"SUM(K205:DU205)","v":167643524.02051166},{"$f":"H138","v":167643524.02051163},{"$f":"ROUND(G205-H205,1)=0","v":true},null,{"$f":"(K202+K203+K204)*K12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,167643524.02051166,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AQ202+AQ203+AQ204)*AQ12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW202+BW203+BW204)*BW12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DC202+DC203+DC204)*DC12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance of Senior Debt",null,null,null,null,{"$f":"H205-G205","v":0},null,null,{"$f":"K202+K203+K204-K205","v":0},{"$f":"L202+L203+L204-L205","v":0},0,6343453.1865459066,48181644.68078243,52796803.357635446,57419327.229982935,71369944.077928364,76024937.886675671,86410223.557266563,92754076.15990746,100634083.89932898,107007941.57019676,121520543.68861514,158521895.82153514,158976234.63094962,159427994.65369365,159871556.34484556,160316060.60459119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX202+BX203+BX204-BX205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K109","v":2.7500000000000003E-3},2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,1.7750000000000002E-2,1.7750000000000002E-2,1.7750000000000002E-2,1.7750000000000002E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,2.0250000000000001E-2,2.0250000000000001E-2,{"$f":"AQ109","v":2.0250000000000001E-2},2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,{"$f":"BW109","v":2.0250000000000001E-2},2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,{"$f":"DC109","v":2.0250000000000001E-2},2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2]
[null,null,"Interest During Construction (IDC)",null,null,"Assumed: Borrow on the last day of the month",null,null,null,null,{"$f":"K208*K202","v":0},{"$f":"L208*L202","v":0},0,0,17444.496263001245,132499.52287215169,145191.2092334975,157903.14988245309,196267.34621430302,209068.57918835813,237628.11478248308,255073.70943974555,276743.73072315473,294271.83931804111,334181.49514369166,435935.21350922168,437184.64523511147,438426.98529765755,439646.77994832536,440869.16666262579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX208*BX202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest Paid",null,null,{"$f":"NOT(F212)","v":true},null,null,null,null,{"$f":"$F$211*K209","v":0},{"$f":"$F$211*L209","v":0},0,0,17444.496263001245,132499.52287215169,145191.2092334975,157903.14988245309,196267.34621430302,209068.57918835813,237628.11478248308,255073.70943974555,276743.73072315473,294271.83931804111,334181.49514369166,435935.21350922168,437184.64523511147,438426.98529765755,439646.77994832536,440869.16666262579,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$211*BX209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Capitalised",null,null,{"$f":"'Debt Financing Assumptions'!F9","v":false},null,null,null,null,{"$f":"$F$212*K209","v":0},{"$f":"$F$212*L209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$212*BX209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Upfront Fee",null,"Fee %",{"$f":"'Debt Financing Assumptions'!F28","v":1.4999999999999999E-2},"Commitment",{"$f":"J138","v":167643524.02051163},null,null,{"$f":"$F$214*K10*$H$214","v":2514652.8603076744},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$214*AQ10*$H$214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$214*BW10*$H$214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$214*DC10*$H$214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Undrawn Balance",null,null,null,null,null,null,null,{"$f":"IF(K7,$H$214-K202)","v":167643524.02051163},167643524.02051163,167643524.02051163,167643524.02051163,161300070.83396572,119461879.33972919,114846720.66287619,110224196.79052868,96273579.942583263,91618586.133835956,81233300.463245064,74889447.860604167,67009440.12118265,60635582.450314865,46122980.331896484,9121628.1989764869,8667289.3895620108,8215529.366817981,7771967.675666064,7327463.4159204364,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AQ7,$H$214-AQ202)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,$H$214-BW202)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(DC7,$H$214-DC202)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Commitment Fee (Only during Construction)",null,"Monthly",{"$f":"'Debt Financing Assumptions'!F29/'Timing and Operations'!G157","v":6.2500000000000001E-4},null,null,null,null,{"$f":"K215*$F$216*K7","v":104777.20251281977},104777.20251281977,104777.20251281977,104777.20251281977,100812.54427122857,74663.674587330752,71779.200414297622,68890.122994080433,60170.987464114543,57261.616333647471,50770.812789528165,46805.904912877602,41880.900075739155,37897.239031446792,28826.862707435303,5701.0176243603046,5417.0558684762573,5134.7058542612385,4857.4797972912902,4579.6646349502726,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ215*$F$216*AQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW215*$F$216*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC215*$F$216*DC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fees Paid",null,null,{"$f":"F211","v":true},null,null,null,null,{"$f":"(K214+K216)*$F$217","v":2619430.0628204942},104777.20251281977,104777.20251281977,104777.20251281977,100812.54427122857,74663.674587330752,71779.200414297622,68890.122994080433,60170.987464114543,57261.616333647471,50770.812789528165,46805.904912877602,41880.900075739155,37897.239031446792,28826.862707435303,5701.0176243603046,5417.0558684762573,5134.7058542612385,4857.4797972912902,4579.6646349502726,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AQ214+AQ216)*$F$217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW214+BW216)*$F$217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DC214+DC216)*$F$217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fees Capitalised",null,null,{"$f":"F212","v":false},null,null,null,null,{"$f":"(K214+K216-K217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AQ214+AQ216-AQ217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW214+BW216-BW217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DC214+DC216-DC217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Fees Capitalised and Paid",null,null,null,null,null,null,null,{"$f":"K217+K218","v":2619430.0628204942},{"$f":"L217+L218","v":104777.20251281977},104777.20251281977,104777.20251281977,100812.54427122857,74663.674587330752,71779.200414297622,68890.122994080433,60170.987464114543,57261.616333647471,50770.812789528165,46805.904912877602,41880.900075739155,37897.239031446792,28826.862707435303,5701.0176243603046,5417.0558684762573,5134.7058542612385,4857.4797972912902,4579.6646349502726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX217+BX218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Remaining Funding Needs",null,null,null,null,{"$f":"SUM(K221:DU221)=0","v":true},null,{"$f":"K195-K204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ195-AQ204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW195-BW204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC195-DC204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Interest During Construction",null,null,null,null,null,null,null,{"$f":"K164+K194+K209","v":0},2812.5,2812.5,2816.8453799999993,23801.864977284244,146468.4404776817,156718.11014519152,160100.16316334708,200796.25949519701,213597.49246925212,241255.22806337709,259115.27272063956,280150.20900404872,297678.3175989351,339238.70842458564,448637.79179011571,446342.96687555849,438426.98529765755,439646.77994832536,440869.16666262579,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ164+AQ194+AQ209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW164+BW194+BW209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC164+DC194+DC209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Fees During Construction",null,null,null,null,null,null,null,{"$f":"K214+K216","v":2619430.0628204942},104777.20251281977,104777.20251281977,104777.20251281977,100812.54427122857,74663.674587330752,71779.200414297622,68890.122994080433,60170.987464114543,57261.616333647471,50770.812789528165,46805.904912877602,41880.900075739155,37897.239031446792,28826.862707435303,5701.0176243603046,5417.0558684762573,5134.7058542612385,4857.4797972912902,4579.6646349502726,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ214+AQ216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW214+BW216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC214+DC216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Refinancing Sources and Uses"]
[null,"Refinancing Period",null,null,"Date of Re-Finance",{"$f":"'Debt Financing Assumptions'!F91","v":"2019-06-01"},{"$f":"'Debt Financing Assumptions'!F90","v":false},null,null,null,{"$f":"AND(K4=$F$227,$G$227)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(AQ4=$F$227,$G$227)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BW4=$F$227,$G$227)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(DC4=$F$227,$G$227)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Re-Financing Repayment Phase",null,null,null,{"$f":"'Debt Financing Assumptions'!F91","v":"2019-06-01"},{"$f":"'Debt Financing Assumptions'!F96","v":"2039-06-01"},null,null,null,{"$f":"AND(K4>$F$228,K4<$G$228,$G$227)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(AQ4>$F$228,AQ4<$G$228,$G$227)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BW4>$F$228,BW4<$G$228,$G$227)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(DC4>$F$228,DC4<$G$228,$G$227)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Re-Financing DSCR Target",null,null,"Target",{"$f":"'Debt Financing Assumptions'!F92","v":1.29}]
[null,"Re-financing Interest Rate",null,null,"Annual Rate",{"$f":"'Debt Financing Assumptions'!F94","v":4.1000000000000002E-2}]
[null,"Re-Financing Amount",null,null,"Function",{"$f":"sculpt_debt_refinance(G227,K228:DU228,K281:DU281,K58:DU58,F69,K346:DU346,F274,0,I370,,K19:DU19)","v":false},"Refi Switch",{"$f":"'Debt Financing Assumptions'!F90","v":false},null,null,{"$f":"$F$232*$H$232*K227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$232*$H$232*AQ227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$232*$H$232*BW227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$232*$H$232*DC227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Re-Financing Uses and Sources"]
[null,null,"Sources of Funds"]
[null,null,null,"New Debt Issued",null,{"$f":"F232*G227","v":0},null,null,null,null,{"$f":"$F$236*K227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$236*AQ227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$236*BW227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$236*DC227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Uses of Funds"]
[null,null,null,"Retirement of Existing Debt",null,null,null,null,null,null,{"$f":"K227*(K247-K249-K250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ227*(AQ247-AQ249-AQ250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW227*(BW247-BW249-BW250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC227*(DC247-DC249-DC250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fees on New Debt","Fin Inp",{"$f":"'Debt Financing Assumptions'!F98","v":1.4999999999999999E-2},null,null,null,null,{"$f":"$F$240*K236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$240*AQ236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$240*BW236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$240*DC236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Breakage Fee","Fin Inp",{"$f":"'Debt Financing Assumptions'!F99","v":0.01},null,null,null,null,{"$f":"$F$241*K239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$241*AQ239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$241*BW239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$241*DC239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Super Dividends",null,null,null,null,null,null,{"$f":"K236-K239-K240-K241","v":0},{"$f":"L236-L239-L240-L241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX236-BX239-BX240-BX241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt Schedule (Permanent)"]
[]
[null,"Senior Debt"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J252","v":0},{"$f":"K252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,167643524.02051163,163737181.98725283,159690978.97678772,155492475.51642355,151145935.98912916,147096193.68325922,143416641.0087623,139592325.45544764,135624126.54957241,131507096.58497754,127237593.21396293,123114927.37879588,118832983.16330007,114386145.79924123,109770173.95921266,104979131.6199194,100008513.15914932,94852041.823268235,89504931.231099427,83960543.134920552,78213792.835428834,72458206.19374305,66494399.639684089,60315158.882984541,53914915.384431109,47383718.183628947,40621214.313484676,33745596.419351362,27427182.312998429,20899166.421815656,14156438.725688655,7191857.1145282341,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT252","v":0}]
[null,null,"Add Drawdown",null,"From Table",{"$f":"J138","v":167643524.02051163},null,null,null,null,{"$f":"$F$248*K12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,167643524.02051163,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$248*AQ12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$248*BW12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$248*DC12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less Scheduled Repayments",null,null,null,null,null,null,null,{"$f":"MIN(K270,K247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3906342.0332588013,4046203.0104651195,4198503.4603641685,4346539.5272944048,4049742.3058699379,3679552.6744969129,3824315.5533146542,3968198.9058752288,4117029.9645948666,4269503.3710146043,4122665.8351670518,4281944.2154958174,{"$f":"MIN(AQ270,AQ247)","v":4446837.3640588317},4615971.840028571,4791042.3392932508,4970618.4607700855,5156471.3358810889,5347110.5921688098,5544388.09617888,5746750.2994917259,5755586.6416857792,5963806.5540589588,6179240.7566995453,6400243.4985534307,6531197.200802166,6762503.8701442704,6875617.8941333154,6318414.1063529337,6528015.8911827728,6742727.6961270021,6964581.6111604208,7191857.1145282341,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BW270,BW247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(DC270,DC247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less Cash Sweep",null,null,null,null,null,null,null,{"$f":"IF(NOT($H$232),K391,0)","v":0},{"$f":"IF(NOT($H$232),L391,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(NOT($H$232),BX391,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Refinanced Debt",null,null,null,null,null,null,null,{"$f":"K239","v":0},{"$f":"L239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX239","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,{"$f":"ROUND(SUMIF(9:9,FALSE,247:247),3)=0","v":true},null,{"$f":"K247+K248-K249-K250-K251","v":0},{"$f":"L247+L248-L249-L250-L251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,167643524.02051163,163737181.98725283,159690978.97678772,155492475.51642355,151145935.98912916,147096193.68325922,143416641.0087623,139592325.45544764,135624126.54957241,131507096.58497754,127237593.21396293,123114927.37879588,118832983.16330007,114386145.79924123,109770173.95921266,104979131.6199194,100008513.15914932,94852041.823268235,89504931.231099427,83960543.134920552,78213792.835428834,72458206.19374305,66494399.639684089,60315158.882984541,53914915.384431109,47383718.183628947,40621214.313484676,33745596.419351362,27427182.312998429,20899166.421815656,14156438.725688655,7191857.1145282341,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX247+BX248-BX249-BX250-BX251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Periodic Interest Rate",null,null,null,null,null,null,null,{"$f":"K109","v":2.7500000000000003E-3},2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,2.7500000000000003E-3,1.7750000000000002E-2,1.7750000000000002E-2,1.7750000000000002E-2,1.7750000000000002E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,1.9E-2,2.0250000000000001E-2,2.0250000000000001E-2,{"$f":"AQ109","v":2.0250000000000001E-2},2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,{"$f":"BW109","v":2.0250000000000001E-2},2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,{"$f":"DC109","v":2.0250000000000001E-2},2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2,2.0250000000000001E-2]
[null,null,"Interest Expense",null,null,null,null,null,null,null,{"$f":"K254*K247","v":0},{"$f":"L254*L247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z254*Z247","v":0},0,0,0,0,2975672.5513640819,2906334.980273738,2834514.8768379823,2759991.4404165181,2871772.7837934541,2794827.6799819251,2724916.1791664837,2652254.1836535051,2576858.4044418759,2498634.8351145731,2576561.2625827496,2493077.2794206166,2406367.9090568265,2316319.4524346348,2222846.0226740562,2125827.4153033681,2025172.3914727739,1920753.8469211818,1812474.8574297635,1700200.9984821412,1583829.304917434,1467278.6754232969,1346511.5927036027,1221381.9673804371,1091777.0365347299,959520.29321848624,822579.5898480647,683348.32749186514,555400.44183821825,423208.12004176708,286667.88419519528,145635.10656919674,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX254*BX247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"CFADS and DS for Sculpting Repayment",null,null,null,null,{"$f":"H138","v":167643524.02051163},{"$f":"H259-H257","v":0},{"$f":"IF(AND(E87=3,NOT(H232)),ROUND(I257,1)=0,TRUE)","v":true}]
[null,null,null,"CFADS",null,null,"PV CFADS",{"$f":"SUMPRODUCT(K258:DU258/K260:DU260)","v":221289451.70707548},{"$f":"H258/H257","v":1.3200000000000007},null,{"$f":"K387*K9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9084259.2517022062,9177350.1477752924,9283584.2051068395,9380620.877378419,9136399.9183556773,8546182.0679120664,8644985.8868751023,8738998.0781779289,8835932.6471285,8933942.4320905153,8842979.7690297384,8943028.3732896931,{"$f":"AQ387*AQ9","v":9046230.9605126698},9150624.5060514323,9258332.6377968453,9367308.5564169586,9479769.720107099,9593581.0595987886,9711059.09876341,9829975.7133255061,9688029.049516242,9809032.5029165782,9933993.1012121551,10060545.615032706,10062325.993284702,10193071.895638838,10161620.678855423,9242326.4126751348,9350109.5595877077,9459035.2773427758,9571649.3338694144,9685489.731848672,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW387*BW9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC387*DC9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target DS","Input or Adjusted",{"$f":"F116","v":1.32},"PV Debt Service",{"$f":"SUMPRODUCT(K259:DU259/K260:DU260)","v":167643524.02051163},{"$f":"H258/H259","v":1.3200000000000007},null,{"$f":"IF($F$259,K258/$F$259*K9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6882014.5846228832,6952537.9907388575,7033018.3372021504,7106530.9677109234,6921515.0896633919,6474380.3544788379,6549231.7324811378,6620453.0895287339,6693888.3690367425,6768138.2061291775,6699227.0977498014,6775021.4949164335,{"$f":"IF($F$259,AQ258/$F$259*AQ9)","v":6853205.2731156582},6932291.2924632058,7013888.3619673066,7096445.8760734536,7181643.7273538625,7267864.4390899912,7356862.9536086433,7446951.2979738675,7339415.9466032134,7431085.2294822559,7525752.3494031476,7621625.4659338677,7622974.2373368954,7722024.1633627564,7698197.4839813802,7001762.4338447992,7083416.3330209907,7165935.8161687693,7251249.4953556163,7337492.2210974786,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$259,BW258/$F$259*BW9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$259,DC258/$F$259*DC9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Rate Index",null,null,null,null,null,1,{"$f":"J260*(1+K109*K9)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0177499999999999,1.0358150624999998,1.0542007798593747,1.0729128437018784,1.0932981877322141,1.1140708532991261,1.1352381995118095,1.1568077253025337,1.1787870720832818,1.2011840264528642,1.2255080029885348,1.2503245400490528,{"$f":"AP260*(1+AQ109*AQ9)","v":1.2756436119850463},1.3014753951277436,1.3278302718790804,1.354718834884632,1.382151891291046,1.4101404670896898,1.4386958115482562,1.4678294017321085,1.4975529471171838,1.527878394296307,1.5588179317808073,1.5903839948993688,1.6225892707960812,1.655446703529702,1.6889694992761786,1.7231711316365212,1.758065347052161,1.7936661703299674,1.8299879102791494,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,{"$f":"BV260*(1+BW109*BW9)","v":1.8670451654623024},1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,{"$f":"DB260*(1+DC109*DC9)","v":1.8670451654623024},1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024]
[]
[null,null,"Repayment Period Structured",null,"Code",{"$f":"'Debt Financing Assumptions'!F17","v":3},{"$f":"INDEX(D263:D265,F262)","v":"Sculpted Repayments"},null,null,null,{"$f":"J262+K9","v":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,{"$f":"AP262+AQ9","v":13},14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,32,32,32,32,32,32,32,32,32,32,32,32,{"$f":"BV262+BW9","v":32},32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,{"$f":"DB262+DC9","v":32},32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32]
[null,null,1,"Equal Installments",null,{"$f":"'Debt Financing Assumptions'!F14*'Timing and Operations'!F12","v":32},{"$f":"F248","v":167643524.02051163},null,null,null,{"$f":"$G$263/$F$263*K9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5238860.1256409883,5238860.1256409883,5238860.1256409883,5238860.1256409883,5238860.1256409883,5238860.1256409883,5238860.1256409883,5238860.1256409883,5238860.1256409883,5238860.1256409883,5238860.1256409883,5238860.1256409883,{"$f":"$G$263/$F$263*AQ9","v":5238860.1256409883},5238860.1256409883,5238860.1256409883,5238860.1256409883,5238860.1256409883,5238860.1256409883,5238860.1256409883,5238860.1256409883,5238860.1256409883,5238860.1256409883,5238860.1256409883,5238860.1256409883,5238860.1256409883,5238860.1256409883,5238860.1256409883,5238860.1256409883,5238860.1256409883,5238860.1256409883,5238860.1256409883,5238860.1256409883,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$263/$F$263*BW9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$263/$F$263*DC9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2,"Annuity Repayments",null,{"$f":"F263","v":32},{"$f":"G263","v":167643524.02051163},null,null,null,{"$f":"IF(K9,PPMT(K254,K262,$F$264,-$G$264))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,3936263.3876571874,4006132.0627881018,4077240.9069025912,4149611.9330001124,4156190.5990758315,4235158.2204582728,4315626.2266469793,4397623.1249532728,4481177.9643273847,4566320.3456496047,4612493.6393222883,4705896.6355185648,{"$f":"IF(AQ9,PPMT(AQ254,AQ262,$F$264,-$G$264))","v":4801191.0423878161},4898415.1609961689,4997608.0680063423,5098809.6313834703,5202060.5264189858,5307402.25207897,5414877.1476835692,5524528.4099241616,5636400.1102251252,5750537.2124571847,5866985.5910094427,5985792.0492273839,6107004.3382242378,6230671.1760732792,6356842.2673887629,6485568.3233033856,6616901.0818502791,6750893.3287577461,6887598.9186650906,7027072.79676806,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW9,PPMT(BW254,BW262,$F$264,-$G$264))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(DC9,PPMT(DC254,DC262,$F$264,-$G$264))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,3,"Sculpted Repayments",null,null,null,null,null,null,{"$f":"K259-K255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3906342.0332588013,4046203.0104651195,4198503.4603641685,4346539.5272944048,4049742.3058699379,3679552.6744969129,3824315.5533146542,3968198.9058752288,4117029.9645948666,4269503.3710146043,4122665.8351670518,4281944.2154958174,{"$f":"AQ259-AQ255","v":4446837.3640588317},4615971.840028571,4791042.3392932508,4970618.4607700855,5156471.3358810889,5347110.5921688098,5544388.09617888,5746750.2994917259,5755586.6416857792,5963806.5540589588,6179240.7566995453,6400243.4985534307,6531197.200802166,6762503.8701442704,6875617.8941333154,6318414.1063529337,6528015.8911827728,6742727.6961270021,6964581.6111604208,7191857.1145282816,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW259-BW255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC259-DC255","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"INDEX(C263:C265,$F$262)","v":3},{"$f":"INDEX(D263:D265,$F$262)","v":"Sculpted Repayments"},null,null,null,null,null,null,{"$f":"INDEX(K263:K265,$F$262)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3906342.0332588013,4046203.0104651195,4198503.4603641685,4346539.5272944048,4049742.3058699379,3679552.6744969129,3824315.5533146542,3968198.9058752288,4117029.9645948666,4269503.3710146043,4122665.8351670518,4281944.2154958174,{"$f":"INDEX(AQ263:AQ265,$F$262)","v":4446837.3640588317},4615971.840028571,4791042.3392932508,4970618.4607700855,5156471.3358810889,5347110.5921688098,5544388.09617888,5746750.2994917259,5755586.6416857792,5963806.5540589588,6179240.7566995453,6400243.4985534307,6531197.200802166,6762503.8701442704,6875617.8941333154,6318414.1063529337,6528015.8911827728,6742727.6961270021,6964581.6111604208,7191857.1145282816,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BW263:BW265,$F$262)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(DC263:DC265,$F$262)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Active Debt Repayment"]
[null,null,1,"Automated DSCR Sculpted Repayment ",null,null,null,null,null,"Computed Repay",{"$f":"K266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3906342.0332588013,4046203.0104651195,4198503.4603641685,4346539.5272944048,4049742.3058699379,3679552.6744969129,3824315.5533146542,3968198.9058752288,4117029.9645948666,4269503.3710146043,4122665.8351670518,4281944.2154958174,{"$f":"AQ266","v":4446837.3640588317},4615971.840028571,4791042.3392932508,4970618.4607700855,5156471.3358810889,5347110.5921688098,5544388.09617888,5746750.2994917259,5755586.6416857792,5963806.5540589588,6179240.7566995453,6400243.4985534307,6531197.200802166,6762503.8701442704,6875617.8941333154,6318414.1063529337,6528015.8911827728,6742727.6961270021,6964581.6111604208,7191857.1145282816,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2,"Debt fixed for Risk Analysis",null,null,null,null,null,"Fixed Repay",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3906342.0332588013,4046203.0104651195,4198503.4603641685,4346539.5272944048,4049742.3058699379,3679552.6744969129,3824315.5533146542,3968198.9058752288,4117029.9645948666,4269503.3710146043,4122665.8351670518,4281944.2154958174,4446837.3640588317,4615971.840028571,4791042.3392932508,4970618.4607700855,5156471.3358810889,5347110.5921688098,5544388.09617888,5746750.2994917259,5755586.6416857792,5963806.5540589588,6179240.7566995453,6400243.4985534307,6531197.200802166,6762503.8701442704,6875617.8941333154,6318414.1063529337,6528015.8911827728,6742727.6961270021,6964581.6111604208,7191857.1145282816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"INDEX(D268:D269,$F$270)","v":"Automated DSCR Sculpted Repayment "},null,null,{"$f":" Dashboard!R1","v":1},null,{"$f":"INDEX(H268:H269,$F$270)","v":0},null,null,{"$f":"INDEX(K268:K269,$F$270)","v":0},{"$f":"INDEX(L268:L269,$F$270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3906342.0332588013,4046203.0104651195,4198503.4603641685,4346539.5272944048,4049742.3058699379,3679552.6744969129,3824315.5533146542,3968198.9058752288,4117029.9645948666,4269503.3710146043,4122665.8351670518,4281944.2154958174,4446837.3640588317,4615971.840028571,4791042.3392932508,4970618.4607700855,5156471.3358810889,5347110.5921688098,5544388.09617888,5746750.2994917259,5755586.6416857792,5963806.5540589588,6179240.7566995453,6400243.4985534307,6531197.200802166,6762503.8701442704,6875617.8941333154,6318414.1063529337,6528015.8911827728,6742727.6961270021,6964581.6111604208,7191857.1145282816,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDEX(BX268:BX269,$F$270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Re-Financed Debt"]
[null,null,"CFADS",null,null,null,null,null,null,null,{"$f":"K387*K228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ387*AQ228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW387*BW228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC387*DC228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Target DS",null,"DSCR",{"$f":"F230","v":1.29},{"$f":"NPV(AR281,AS274:DU274)","v":0},null,null,null,{"$f":"K273/$F$274*K228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ273/$F$274*AQ228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW273/$F$274*BW228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC273/$F$274*DC228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J279","v":0},{"$f":"K279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT279","v":0}]
[null,null,"Add: New Debt",null,null,null,null,null,null,null,{"$f":"K236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Repayment",null,null,null,null,null,null,null,{"$f":"K274-K282","v":0},{"$f":"L274-L282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX274-BX282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K276+K277-K278","v":0},{"$f":"L276+L277-L278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX276+BX277-BX278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest Rate",null,"Ann Rate",{"$f":"F231","v":4.1000000000000002E-2},null,null,null,null,{"$f":"$F$281/K108","v":3.4166666666666668E-3},3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,{"$f":"$F$281/AQ108","v":2.0500000000000001E-2},2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,{"$f":"$F$281/BW108","v":2.0500000000000001E-2},2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,{"$f":"$F$281/DC108","v":2.0500000000000001E-2},2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2,2.0500000000000001E-2]
[null,null,"Interest Expense",null,null,null,null,null,null,null,{"$f":"K281*K276","v":0},{"$f":"L281*L276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AS281*AS276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX281*BX276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"interest Rate Index",null,null,null,null,null,null,1,{"$f":"J284*(1+K281*K228)","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,{"$f":"AP284*(1+AQ281*AQ228)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV284*(1+BW281*BW228)","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,{"$f":"DB284*(1+DC281*DC228)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Computed Re-financing",null,null,null,null,{"$f":"SUMPRODUCT(K274:DU274/K284:DU284)","v":0}]
[]
[null,"Subordinated Debt"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J292","v":0},{"$f":"K292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT292","v":0}]
[null,null,"Add Drawdown",null,"Table",{"$f":"L139","v":0},null,null,null,null,{"$f":"$F$289*K12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$289*AQ12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$289*BW12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$289*DC12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less Schedule Repayments",null,null,null,null,null,null,null,{"$f":"$F$289*K101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$289*AQ101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$289*BW101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$289*DC101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less Cash Sweep"]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K288+K289-K290-K291","v":0},{"$f":"L288+L289-L290-L291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX288+BX289-BX290-BX291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Periodic Interest Rate",null,"Period Rate",{"$f":"'Debt Financing Assumptions'!F51/'Timing and Operations'!F12","v":3.5000000000000003E-2},null,null,null,null,{"$f":"K100","v":5.8333333333333336E-3},5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,5.8333333333333336E-3,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"AQ100","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,{"$f":"BW100","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-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,{"$f":"DC100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sub Interest Expense",null,null,null,null,null,null,null,{"$f":"K294*K288","v":0},{"$f":"L294*L288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z294*Z288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX294*BX288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Senior Interest",null,null,null,null,null,null,null,{"$f":"K255+IF(K228,K282)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2975672.5513640819,2906334.980273738,2834514.8768379823,2759991.4404165181,2871772.7837934541,2794827.6799819251,2724916.1791664837,2652254.1836535051,2576858.4044418759,2498634.8351145731,2576561.2625827496,2493077.2794206166,{"$f":"AQ255+IF(AQ228,AQ282)","v":2406367.9090568265},2316319.4524346348,2222846.0226740562,2125827.4153033681,2025172.3914727739,1920753.8469211818,1812474.8574297635,1700200.9984821412,1583829.304917434,1467278.6754232969,1346511.5927036027,1221381.9673804371,1091777.0365347299,959520.29321848624,822579.5898480647,683348.32749186514,555400.44183821825,423208.12004176708,286667.88419519528,145635.10656919674,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW255+IF(BW228,BW282)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC255+IF(DC228,DC282)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Senior and Sub Interest",null,null,null,null,null,null,null,{"$f":"K297+K295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2975672.5513640819,2906334.980273738,2834514.8768379823,2759991.4404165181,2871772.7837934541,2794827.6799819251,2724916.1791664837,2652254.1836535051,2576858.4044418759,2498634.8351145731,2576561.2625827496,2493077.2794206166,{"$f":"AQ297+AQ295","v":2406367.9090568265},2316319.4524346348,2222846.0226740562,2125827.4153033681,2025172.3914727739,1920753.8469211818,1812474.8574297635,1700200.9984821412,1583829.304917434,1467278.6754232969,1346511.5927036027,1221381.9673804371,1091777.0365347299,959520.29321848624,822579.5898480647,683348.32749186514,555400.44183821825,423208.12004176708,286667.88419519528,145635.10656919674,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW297+BW295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC297+DC295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Reserve Accounts"]
[null,"DSRA (Try to get a LOC)"]
[null,null,"Debt Service without Sweep",null,null,null,null,null,null,null,{"$f":"K270+K254*K247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6882014.5846228832,6952537.9907388575,7033018.3372021504,7106530.9677109234,6921515.0896633919,6474380.3544788379,6549231.7324811378,6620453.0895287339,6693888.3690367425,6768138.2061291775,6699227.0977498014,6775021.4949164335,{"$f":"AQ270+AQ254*AQ247","v":6853205.2731156582},6932291.2924632058,7013888.3619673066,7096445.8760734536,7181643.7273538625,7267864.4390899912,7356862.9536086433,7446951.2979738675,7339415.9466032134,7431085.2294822559,7525752.3494031485,7621625.4659338677,7622974.2373368964,7722024.1633627564,7698197.4839813802,7001762.4338447992,7083416.3330209907,7165935.8161687693,7251249.4953556163,7337492.2210974786,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW270+BW254*BW247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC270+DC254*DC247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Prospective Debt Service (Offset)",null,"Periods",{"$f":"G303","v":1},{"$f":"'Debt Financing Assumptions'!F33/'Timing and Operations'!F11","v":1},{"$f":"NOT('Debt Financing Assumptions'!F35)","v":true},null,null,{"$f":"SUM(OFFSET(K302,0,1,1,$F$303))","v":0},{"$f":"SUM(OFFSET(L302,0,1,1,$F$303))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6882014.5846228832,6952537.9907388575,7033018.3372021504,7106530.9677109234,6921515.0896633919,6474380.3544788379,6549231.7324811378,6620453.0895287339,6693888.3690367425,6768138.2061291775,6699227.0977498014,6775021.4949164335,6853205.2731156582,6932291.2924632058,7013888.3619673066,7096445.8760734536,7181643.7273538625,7267864.4390899912,7356862.9536086433,7446951.2979738675,7339415.9466032134,7431085.2294822559,7525752.3494031485,7621625.4659338677,7622974.2373368964,7722024.1633627564,7698197.4839813802,7001762.4338447992,7083416.3330209907,7165935.8161687693,7251249.4953556163,7337492.2210974786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OFFSET(BX302,0,1,1,$F$303))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Sweep Effect"]
[null,null,"Required DSRA",null,null,null,null,null,null,null,{"$f":"IFERROR((OR(K12,K9)*K303*$H$303),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6882014.5846228832,6952537.9907388575,7033018.3372021504,7106530.9677109234,6921515.0896633919,6474380.3544788379,6549231.7324811378,6620453.0895287339,6693888.3690367425,6768138.2061291775,6699227.0977498014,6775021.4949164335,6853205.2731156582,{"$f":"IFERROR((OR(AQ12,AQ9)*AQ303*$H$303),0)","v":6932291.2924632058},7013888.3619673066,7096445.8760734536,7181643.7273538625,7267864.4390899912,7356862.9536086433,7446951.2979738675,7339415.9466032134,7431085.2294822559,7525752.3494031485,7621625.4659338677,7622974.2373368964,7722024.1633627564,7698197.4839813802,7001762.4338447992,7083416.3330209907,7165935.8161687693,7251249.4953556163,7337492.2210974786,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((OR(BW12,BW9)*BW303*$H$303),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((OR(DC12,DC9)*DC303*$H$303),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less Opening Bal. Of DSRA",null,null,null,null,null,null,null,{"$f":"K309","v":0},{"$f":"L309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6882014.5846228832,6952537.9907388575,7033018.3372021504,7106530.9677109234,6921515.0896633919,6474380.3544788379,6549231.7324811378,6620453.0895287339,6693888.3690367425,6768138.2061291775,6699227.0977498014,6775021.4949164335,6853205.2731156582,6932291.2924632058,7013888.3619673066,7096445.8760734536,7181643.7273538625,7267864.4390899912,7356862.9536086433,7446951.2979738675,7339415.9466032134,7431085.2294822559,7525752.3494031485,7621625.4659338677,7622974.2373368964,7722024.1633627564,7698197.4839813802,7001762.4338447992,7083416.3330209907,7165935.8161687693,7251249.4953556163,7337492.2210974786,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Required Funding of DSRA",null,null,null,null,null,null,null,{"$f":"K305-K306","v":0},{"$f":"L305-L306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6882014.5846228832,70523.4061159743,80480.346463292837,73512.630508773029,-185015.87804753147,-447134.73518455401,74851.378002299927,71221.357047596015,73435.279508008622,74249.837092434987,-68911.108379376121,75794.397166632116,78183.778199224733,79086.019347547553,81597.069504100829,82557.514106146991,85197.851280408911,86220.711736128666,88998.514518652111,90088.344365224242,-107535.35137065407,91669.282879042439,94667.119920892641,95873.116530719213,1348.7714030286297,99049.926025860012,-23826.679381376132,-696435.05013658106,81653.899176191539,82519.483147778548,85313.679186847061,86242.725741862319,-7337492.2210974786,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX305-BX306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J312","v":0},{"$f":"K312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6882014.5846228832,6952537.9907388575,7033018.3372021504,7106530.9677109234,6921515.0896633919,6474380.3544788379,6549231.7324811378,6620453.0895287339,6693888.3690367425,6768138.2061291775,6699227.0977498014,6775021.4949164335,6853205.2731156582,6932291.2924632058,7013888.3619673066,7096445.8760734536,7181643.7273538625,7267864.4390899912,7356862.9536086433,7446951.2979738675,7339415.9466032134,7431085.2294822559,7525752.3494031485,7621625.4659338677,7622974.2373368964,7722024.1633627564,7698197.4839813802,7001762.4338447992,7083416.3330209907,7165935.8161687693,7251249.4953556163,7337492.2210974786,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT312","v":0}]
[null,null,"Add Funding of Debt DSRA",null,null,null,null,null,null,null,{"$f":"K307","v":0},{"$f":"L307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6882014.5846228832,70523.4061159743,80480.346463292837,73512.630508773029,-185015.87804753147,-447134.73518455401,74851.378002299927,71221.357047596015,73435.279508008622,74249.837092434987,-68911.108379376121,75794.397166632116,78183.778199224733,79086.019347547553,81597.069504100829,82557.514106146991,85197.851280408911,86220.711736128666,88998.514518652111,90088.344365224242,-107535.35137065407,91669.282879042439,94667.119920892641,95873.116530719213,1348.7714030286297,99049.926025860012,-23826.679381376132,-696435.05013658106,81653.899176191539,82519.483147778548,85313.679186847061,86242.725741862319,-7337492.2210974786,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less Required Amount",null,null,null,null,null,null,null,{"$f":"K393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K309+K310-K311","v":0},{"$f":"L309+L310-L311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6882014.5846228832,6952537.9907388575,7033018.3372021504,7106530.9677109234,6921515.0896633919,6474380.3544788379,6549231.7324811378,6620453.0895287339,6693888.3690367425,6768138.2061291775,6699227.0977498014,6775021.4949164335,6853205.2731156582,6932291.2924632058,7013888.3619673066,7096445.8760734536,7181643.7273538625,7267864.4390899912,7356862.9536086433,7446951.2979738675,7339415.9466032134,7431085.2294822559,7525752.3494031485,7621625.4659338677,7622974.2373368964,7722024.1633627564,7698197.4839813802,7001762.4338447992,7083416.3330209907,7165935.8161687693,7251249.4953556163,7337492.2210974786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX309+BX310-BX311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest Income Rate"]
[null,null,"Interest Income"]
[]
[null,"Dividend Lock-up Account"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J321","v":0},{"$f":"K321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Restricted Cash",null,null,null,null,null,null,null,{"$f":"K396","v":0},{"$f":"L396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Cash Released when Meet Covenant",null,null,null,null,null,null,null,{"$f":"K318*NOT(K419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ318*NOT(AQ419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW318*NOT(BW419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC318*NOT(DC419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K318+K319-K320","v":0},{"$f":"L318+L319-L320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX318+BX319-BX320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest Income Rate"]
[null,null,"Interest Income  "]
[]
[null,"Maintenance Reserve Account"]
[null,null,"Required Balance of Reserve Account"]
[null,null,"Existing Balance of Account"]
[null,null,"Required Balance of MRA"]
[]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J334","v":0},{"$f":"K334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: New Funding"]
[null,null,"Less: Withdrawls for Extraordinary Maintenance"]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K331+K332-K333","v":0},{"$f":"L331+L332-L333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX331+BX332-BX333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest Income Rate"]
[null,null,"Interest Income  "]
[]
["Capital Allowance on IDC and Fees"]
[null,"Capital Allowance per Period"]
[null,null,"Base Capital Allowance ",null,null,null,null,null,null,null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,{"$f":"AQ46","v":11618702.3475},11618702.3475,11618702.3475,11618702.347499978,7.4505805969238281E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capital Allowance on IDC",null,"IDC",{"$f":"G129+G128+G131","v":4541285.6024938226},"Periodic Rate",{"$f":"F42","v":6.25E-2},null,null,{"$f":"MIN($F$343*$H$343*K8,J350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,283830.35015586391,283830.35015586391,283830.35015586391,283830.35015586391,283830.35015586391,283830.35015586391,283830.35015586391,283830.35015586391,283830.35015586391,283830.35015586391,283830.35015586391,283830.35015586391,{"$f":"MIN($F$343*$H$343*AQ8,AP350)","v":283830.35015586391},283830.35015586391,283830.35015586391,283830.35015586391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($F$343*$H$343*BW8,BV350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN($F$343*$H$343*DC8,DB350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Allowance on Fees",null,"Fees",{"$f":"G130","v":3599211.4597200197},"Periodic Rate",{"$f":"H343","v":6.25E-2},null,null,{"$f":"MIN(($F$344*$H$344)*K8,J351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,224950.71623250123,224950.71623250123,224950.71623250123,224950.71623250123,224950.71623250123,224950.71623250123,224950.71623250123,224950.71623250123,224950.71623250123,224950.71623250123,224950.71623250123,224950.71623250123,{"$f":"MIN(($F$344*$H$344)*AQ8,AP351)","v":224950.71623250123},224950.71623250123,224950.71623250123,224950.71623250024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(($F$344*$H$344)*BW8,BV351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(($F$344*$H$344)*DC8,DB351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Capital Allowance",null,null,null,null,null,null,null,{"$f":"K341+K343+K344","v":0},{"$f":"L341+L343+L344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12127483.413888365,12127483.413888365,12127483.413888365,12127483.413888365,12127483.413888365,12127483.413888365,12127483.413888365,12127483.413888365,12127483.413888365,12127483.413888365,12127483.413888365,12127483.413888365,12127483.413888365,12127483.413888365,12127483.413888365,12127483.413888343,7.4505805969238281E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX341+BX343+BX344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Remaining Capital Allowance"]
[null,null,"Base Capital Allowance "]
[null,null,"Capital Allowance on IDC",null,null,null,null,null,null,{"$f":"F343","v":4541285.6024938226},{"$f":"J350-K343","v":4541285.6024938226},{"$f":"K350-L343","v":4541285.6024938226},4541285.6024938226,4541285.6024938226,4541285.6024938226,4541285.6024938226,4541285.6024938226,4541285.6024938226,4541285.6024938226,4541285.6024938226,4541285.6024938226,4541285.6024938226,4541285.6024938226,4541285.6024938226,4541285.6024938226,4541285.6024938226,4541285.6024938226,4541285.6024938226,4541285.6024938226,4541285.6024938226,4257455.2523379587,3973624.9021820948,3689794.5520262308,3405964.2018703669,3122133.851714503,2838303.5015586391,2554473.1514027752,2270642.8012469113,1986812.4510910474,1702982.1009351835,1419151.7507793196,1135321.4006234556,851491.05046759173,567660.70031172782,283830.35015586391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW350-BX343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT350-DU343","v":0}]
[null,null,"Capital Allowance on Fees",null,null,null,null,null,null,{"$f":"F344","v":3599211.4597200197},{"$f":"J351-K344","v":3599211.4597200197},{"$f":"K351-L344","v":3599211.4597200197},3599211.4597200197,3599211.4597200197,3599211.4597200197,3599211.4597200197,3599211.4597200197,3599211.4597200197,3599211.4597200197,3599211.4597200197,3599211.4597200197,3599211.4597200197,3599211.4597200197,3599211.4597200197,3599211.4597200197,3599211.4597200197,3599211.4597200197,3599211.4597200197,3599211.4597200197,3599211.4597200197,3374260.7434875183,3149310.0272550168,2924359.3110225154,2699408.594790014,2474457.8785575125,2249507.1623250111,2024556.4460925099,1799605.7298600087,1574655.0136275075,1349704.2973950063,1124753.5811625051,899802.86493000388,674852.14869750268,449901.43246500148,224950.71623250024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW351-BX344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT351-DU344","v":0}]
[]
[null,"Interest During Construction",null,null,null,null,null,null,null,null,{"$f":"K223","v":0},2812.5,2812.5,2816.8453799999993,23801.864977284244,146468.4404776817,156718.11014519152,160100.16316334708,200796.25949519701,213597.49246925212,241255.22806337709,259115.27272063956,280150.20900404872,297678.3175989351,339238.70842458564,448637.79179011571,446342.96687555849,438426.98529765755,439646.77994832536,440869.16666262579,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fees During Construction",null,null,null,null,null,null,null,null,{"$f":"K224","v":2619430.0628204942},104777.20251281977,104777.20251281977,104777.20251281977,100812.54427122857,74663.674587330752,71779.200414297622,68890.122994080433,60170.987464114543,57261.616333647471,50770.812789528165,46805.904912877602,41880.900075739155,37897.239031446792,28826.862707435303,5701.0176243603046,5417.0558684762573,5134.7058542612385,4857.4797972912902,4579.6646349502726,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"IDC Net Plant Balance",null,null,null,null,null,null,null,null,{"$f":"J356+K353-K343","v":0},{"$f":"K356+L353-L343","v":2812.5},5625,8441.8453799999988,32243.710357284242,178712.15083496593,335430.26098015741,495530.42414350447,696326.68363870145,909924.17610795354,1151179.4041713306,1410294.6768919702,1690444.8858960189,1988123.2034949539,2327361.9119195398,2775999.7037096554,3222342.6705852142,3660769.6558828717,4100416.4358311971,4541285.6024938226,4257455.2523379587,3973624.9021820948,3689794.5520262308,3405964.2018703669,3122133.851714503,2838303.5015586391,2554473.1514027752,2270642.8012469113,1986812.4510910474,1702982.1009351835,1419151.7507793196,1135321.4006234556,851491.05046759173,567660.70031172782,283830.35015586391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW356+BX353-BX343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fee Unamortised Balance",null,null,null,null,null,null,null,null,{"$f":"J357+K354-K344","v":2619430.0628204942},{"$f":"K357+L354-L344","v":2724207.265333314},2828984.4678461337,2933761.6703589535,3034574.2146301819,3109237.8892175127,3181017.0896318103,3249907.212625891,3310078.2000900055,3367339.8164236532,3418110.6292131813,3464916.5341260592,3506797.4342017984,3544694.673233245,3573521.5359406802,3579222.5535650407,3584639.6094335169,3589774.3152877782,3594631.7950850693,3599211.4597200197,3374260.7434875183,3149310.0272550168,2924359.3110225154,2699408.594790014,2474457.8785575125,2249507.1623250111,2024556.4460925099,1799605.7298600087,1574655.0136275075,1349704.2973950063,1124753.5811625051,899802.86493000388,674852.14869750268,449901.43246500148,224950.71623250024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW357+BX354-BX344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Development Fee Balance",null,null,null,null,null,null,null,null,{"$f":"J358+K152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP358+AQ152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV358+BW152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB358+DC152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Profit and Loss"]
[null,"EBITDA",null,null,null,null,null,null,null,null,{"$f":"K18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9084259.2517022062,9177350.1477752924,9283584.2051068395,9380620.877378419,9136399.9183556773,8546182.0679120664,8644985.8868751023,8738998.0781779289,8835932.6471285,8933942.4320905153,8842979.7690297384,8943028.3732896931,{"$f":"AQ18","v":9046230.9605126698},9150624.5060514323,9258332.6377968453,9367308.5564169586,9479769.720107099,9593581.0595987886,9711059.09876341,9829975.7133255061,9688029.049516242,9809032.5029165782,9933993.1012121551,10060545.615032706,10062325.993284702,10193071.895638838,10328159.580396738,10465037.567701317,10606496.576409064,10749867.728385776,10898075.255251445,11048326.106888598,11203686.070713259,11361230.683879917,11524175.913247269,11689458.138360268,11860452.758205831,12033948.705287442,12213490.745424937,12395711.486042736,12584335.734530527,12775830.258529134,12974111.385342162,13175469.838986769,{"$f":"BW18","v":13379953.379633479},13587610.508691557,13798490.48031307,14012643.313075453,14230119.801845387,14450971.529826874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Allowance on base assets",null,null,null,null,null,null,null,null,{"$f":"K341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,11618702.3475,{"$f":"AQ341","v":11618702.3475},11618702.3475,11618702.3475,11618702.347499978,7.4505805969238281E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Allowance on IDC",null,null,null,null,null,null,null,null,{"$f":"K343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,283830.35015586391,283830.35015586391,283830.35015586391,283830.35015586391,283830.35015586391,283830.35015586391,283830.35015586391,283830.35015586391,283830.35015586391,283830.35015586391,283830.35015586391,283830.35015586391,{"$f":"AQ343","v":283830.35015586391},283830.35015586391,283830.35015586391,283830.35015586391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Allowance on Fees",null,null,null,null,null,null,null,null,{"$f":"K344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,224950.71623250123,224950.71623250123,224950.71623250123,224950.71623250123,224950.71623250123,224950.71623250123,224950.71623250123,224950.71623250123,224950.71623250123,224950.71623250123,224950.71623250123,224950.71623250123,{"$f":"AQ344","v":224950.71623250123},224950.71623250123,224950.71623250123,224950.71623250024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBIT",null,null,null,null,null,null,null,{"$f":"K361-K362-K363-K364","v":0},{"$f":"L361-L362-L363-L364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z361-Z362-Z363-Z364","v":0},0,0,0,0,-3043224.1621861593,-2950133.2661130731,{"$f":"AG361-AG362-AG363-AG364","v":-2843899.208781526},-2746862.5365099465,-2991083.4955326882,-3581301.3459762991,-3482497.5270132632,-3388485.3357104366,-3291550.7667598655,-3193540.9817978502,-3284503.6448586271,-3184455.0405986723,-3081252.4533756957,{"$f":"AR361-AR362-AR363-AR364","v":-2976858.9078369332},-2869150.7760915202,-2760174.8574713832,9479769.7201070916,9593581.0595987886,9711059.09876341,9829975.7133255061,9688029.049516242,9809032.5029165782,9933993.1012121551,10060545.615032706,10062325.993284702,10193071.895638838,10328159.580396738,10465037.567701317,10606496.576409064,10749867.728385776,10898075.255251445,11048326.106888598,11203686.070713259,11361230.683879917,11524175.913247269,11689458.138360268,11860452.758205831,12033948.705287442,12213490.745424937,12395711.486042736,12584335.734530527,12775830.258529134,12974111.385342162,13175469.838986769,13379953.379633479,{"$f":"BX361-BX362-BX363-BX364","v":13587610.508691557},13798490.48031307,14012643.313075453,14230119.801845387,14450971.529826874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Interest Expense on Senior Debt",null,null,null,null,null,null,null,null,{"$f":"K297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2975672.5513640819,2906334.980273738,2834514.8768379823,2759991.4404165181,2871772.7837934541,2794827.6799819251,2724916.1791664837,2652254.1836535051,2576858.4044418759,2498634.8351145731,2576561.2625827496,2493077.2794206166,{"$f":"AQ297","v":2406367.9090568265},2316319.4524346348,2222846.0226740562,2125827.4153033681,2025172.3914727739,1920753.8469211818,1812474.8574297635,1700200.9984821412,1583829.304917434,1467278.6754232969,1346511.5927036027,1221381.9673804371,1091777.0365347299,959520.29321848624,822579.5898480647,683348.32749186514,555400.44183821825,423208.12004176708,286667.88419519528,145635.10656919674,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Interest Expense on Sub Debt",null,null,null,null,null,null,null,null,{"$f":"K295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add Interest Income",null,null,null,null,null,null,null,null,{"$f":"K315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBT without NOL",null,null,null,null,null,null,null,{"$f":"K365-K366-K367+K368","v":0},{"$f":"L365-L366-L367+L368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z365-Z366-Z367+Z368","v":0},0,{"$f":"AB365-AB366-AB367+AB368","v":0},0,0,-6018896.7135502417,-5856468.2463868111,-5678414.0856195083,-5506853.9769264646,-5862856.2793261427,-6376129.0259582242,-6207413.7061797474,-6040739.5193639416,-5868409.1712017413,-5692175.8169124238,-5861064.9074413767,-5677532.3200192889,-5487620.3624325227,{"$f":"AR365-AR366-AR367+AR368","v":-5293178.3602715675},-5091996.7987655764,-4886002.2727747513,7454597.328634318,7672827.2126776073,7898584.2413336467,8129774.7148433644,8104199.7445988078,8341753.8274932811,8587481.5085085519,8839163.6476522684,8970548.956749972,9233551.6024203524,9505579.990548674,9781689.2402094528,10051096.134570846,10326659.608344009,10611407.371056249,10902691.000319401,11203686.070713259,11361230.683879917,11524175.913247269,11689458.138360268,11860452.758205831,12033948.705287442,12213490.745424937,12395711.486042736,12584335.734530527,12775830.258529134,12974111.385342162,13175469.838986769,13379953.379633479,{"$f":"BX365-BX366-BX367+BX368","v":13587610.508691557},13798490.48031307,14012643.313075453,14230119.801845387,14450971.529826874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Operating Loss Balance",null,null,null,null,null,null,{"$f":"SUMIF(227:227,TRUE,371:371)","v":0}]
[null,"Opening Balance ",null,null,null,null,null,null,null,null,{"$f":"J374","v":0},{"$f":"K374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6018896.7135502417,11875364.959937053,17553779.04555656,23060633.022483025,28923489.301809169,35299618.327767394,41507032.03394714,47547771.55331108,53416180.724512823,59108356.541425243,64969421.448866621,70646953.768885911,76134574.131318435,81427752.491590008,86519749.290355578,91405751.563130334,83951154.234496012,76278327.021818399,68379742.780484751,60249968.065641388,52145768.321042582,43804014.493549302,35216532.985040754,26377369.337388486,17406820.380638514,8173268.7782181613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DT374","v":0}]
[null,"Add Tax Losses",null,null,null,null,null,null,null,null,{"$f":"MAX(-K369,0)","v":0},{"$f":"MAX(-L369,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6018896.7135502417,5856468.2463868111,5678414.0856195083,5506853.9769264646,5862856.2793261427,6376129.0259582242,6207413.7061797474,6040739.5193639416,5868409.1712017413,5692175.8169124238,5861064.9074413767,5677532.3200192889,5487620.3624325227,5293178.3602715675,5091996.7987655764,4886002.2727747513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-BX369,0)","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]
[null,"Less NOL Used",null,null,null,null,null,null,null,null,{"$f":"MAX(0,MIN(K369,K371))","v":0},{"$f":"MAX(0,MIN(L369,L371))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7454597.328634318,7672827.2126776073,{"$f":"MAX(0,MIN(AW369,AW371))","v":7898584.2413336467},8129774.7148433644,8104199.7445988078,8341753.8274932811,8587481.5085085519,8839163.6476522684,8970548.956749972,9233551.6024203524,8173268.7782181613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,MIN(BX369,BX371))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing Balance",null,null,null,null,null,null,null,null,{"$f":"K371+K372-K373","v":0},{"$f":"L371+L372-L373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6018896.7135502417,11875364.959937053,17553779.04555656,23060633.022483025,28923489.301809169,35299618.327767394,41507032.03394714,47547771.55331108,53416180.724512823,59108356.541425243,64969421.448866621,70646953.768885911,76134574.131318435,81427752.491590008,86519749.290355578,91405751.563130334,83951154.234496012,76278327.021818399,68379742.780484751,60249968.065641388,52145768.321042582,43804014.493549302,35216532.985040754,26377369.337388486,17406820.380638514,8173268.7782181613,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX371+BX372-BX373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Adjusted EBT",null,null,null,null,null,null,null,null,{"$f":"K369+K372-K373","v":0},{"$f":"L369+L372-L373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1332311.2123305127,9781689.2402094528,10051096.134570846,10326659.608344009,10611407.371056249,10902691.000319401,11203686.070713259,11361230.683879917,11524175.913247269,11689458.138360268,11860452.758205831,12033948.705287442,12213490.745424937,12395711.486042736,12584335.734530527,12775830.258529134,12974111.385342162,13175469.838986769,13379953.379633479,{"$f":"BX369+BX372-BX373","v":13587610.508691557},13798490.48031307,14012643.313075453,14230119.801845387,14450971.529826874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxes Paid",null,null,"Tax Rat",{"$f":"'Tax Assumptions'!D3","v":0.125},null,null,null,null,{"$f":"K376*$F$377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ376*$F$377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,166538.90154131409,1222711.1550261816,1256387.0168213558,1290832.4510430011,1326425.9213820312,1362836.3750399251,1400460.7588391574,1420153.8354849897,1440521.9891559086,1461182.2672950334,1482556.5947757289,1504243.5881609302,1526686.3431781172,1549463.935755342,1573041.9668163159,1596978.7823161418,1621763.9231677703,1646933.7298733462,{"$f":"BW376*$F$377","v":1672494.1724541849},{"$f":"BX376*$F$377","v":1698451.3135864446},1724811.3100391338,1751580.4141344316,1778764.9752306733,1806371.4412283592,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: After Tax on Re-Financing",null,null,null,null,null,null,null,null,{"$f":"K240+K241","v":0},{"$f":"L240+L241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX240+BX241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Earnings",null,null,null,null,null,null,null,null,{"$f":"K369-K377-K378","v":0},{"$f":"L369-L377-L378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6018896.7135502417,-5856468.2463868111,-5678414.0856195083,-5506853.9769264646,-5862856.2793261427,-6376129.0259582242,-6207413.7061797474,-6040739.5193639416,-5868409.1712017413,-5692175.8169124238,-5861064.9074413767,-5677532.3200192889,-5487620.3624325227,-5293178.3602715675,-5091996.7987655764,-4886002.2727747513,7454597.328634318,7672827.2126776073,7898584.2413336467,8129774.7148433644,8104199.7445988078,8341753.8274932811,8587481.5085085519,8839163.6476522684,8970548.956749972,9233551.6024203524,9339041.089007359,8558978.0851832703,8794709.1177494898,9035827.1573010087,9284981.4496742189,9539854.625279475,9803225.3118741028,9941076.8483949285,10083653.92409136,10228275.871065235,10377896.163430102,10529705.117126511,10686804.40224682,10846247.550287394,11011293.767714212,11178851.476212993,11352347.462174391,11528536.109113423,11707459.207179293,{"$f":"BX369-BX377-BX378","v":11889159.195105113},12073679.170273937,12261062.898941021,12451354.826614713,12644600.088598514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cash Flow Waterfall During Operations"]
[]
[null,"EBITDA",null,null,null,null,null,null,null,null,{"$f":"K18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9084259.2517022062,9177350.1477752924,9283584.2051068395,9380620.877378419,9136399.9183556773,8546182.0679120664,8644985.8868751023,8738998.0781779289,8835932.6471285,8933942.4320905153,8842979.7690297384,8943028.3732896931,{"$f":"AQ18","v":9046230.9605126698},9150624.5060514323,9258332.6377968453,9367308.5564169586,9479769.720107099,9593581.0595987886,9711059.09876341,9829975.7133255061,9688029.049516242,9809032.5029165782,9933993.1012121551,10060545.615032706,10062325.993284702,10193071.895638838,10328159.580396738,10465037.567701317,10606496.576409064,10749867.728385776,10898075.255251445,11048326.106888598,11203686.070713259,11361230.683879917,11524175.913247269,11689458.138360268,11860452.758205831,12033948.705287442,12213490.745424937,12395711.486042736,12584335.734530527,12775830.258529134,12974111.385342162,13175469.838986769,{"$f":"BW18","v":13379953.379633479},13587610.508691557,13798490.48031307,14012643.313075453,14230119.801845387,14450971.529826874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less WC Change",null,null,null,null,null,null,null,null,{"$f":"K19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add Interest Income"]
[null,"Less Taxes",null,null,null,null,null,null,null,null,{"$f":"K377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,166538.90154131409,1222711.1550261816,1256387.0168213558,1290832.4510430011,1326425.9213820312,1362836.3750399251,1400460.7588391574,1420153.8354849897,1440521.9891559086,1461182.2672950334,1482556.5947757289,1504243.5881609302,1526686.3431781172,1549463.935755342,1573041.9668163159,1596978.7823161418,1621763.9231677703,1646933.7298733462,{"$f":"BW377","v":1672494.1724541849},1698451.3135864446,1724811.3100391338,1751580.4141344316,1778764.9752306733,1806371.4412283592,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Subtotal CFADS",null,null,null,null,null,null,null,{"$f":"K383-K384-K386","v":0},{"$f":"L383-L384-L386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z383-Z384-Z386","v":0},0,0,{"$f":"AC383-AC384-AC386","v":0},0,9084259.2517022062,9177350.1477752924,9283584.2051068395,9380620.877378419,9136399.9183556773,8546182.0679120664,8644985.8868751023,8738998.0781779289,8835932.6471285,8933942.4320905153,8842979.7690297384,8943028.3732896931,9046230.9605126698,9150624.5060514323,9258332.6377968453,9367308.5564169586,9479769.720107099,9593581.0595987886,9711059.09876341,9829975.7133255061,9688029.049516242,9809032.5029165782,9933993.1012121551,10060545.615032706,10062325.993284702,10193071.895638838,10161620.678855423,9242326.4126751348,9350109.5595877077,9459035.2773427758,9571649.3338694144,9685489.731848672,9803225.3118741028,9941076.8483949285,10083653.92409136,10228275.871065235,10377896.163430102,10529705.117126511,10686804.40224682,10846247.550287394,11011293.767714212,11178851.476212993,11352347.462174391,11528536.109113423,11707459.207179293,{"$f":"BX383-BX384-BX386","v":11889159.195105113},12073679.170273937,12261062.898941021,12451354.826614713,12644600.088598514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Senior Debt Repayment",null,null,null,null,null,null,null,null,{"$f":"K249+K278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3906342.0332588013,4046203.0104651195,4198503.4603641685,4346539.5272944048,4049742.3058699379,3679552.6744969129,3824315.5533146542,3968198.9058752288,4117029.9645948666,4269503.3710146043,4122665.8351670518,4281944.2154958174,{"$f":"AQ249+AQ278","v":4446837.3640588317},4615971.840028571,4791042.3392932508,4970618.4607700855,5156471.3358810889,5347110.5921688098,5544388.09617888,5746750.2994917259,5755586.6416857792,5963806.5540589588,6179240.7566995453,6400243.4985534307,6531197.200802166,6762503.8701442704,6875617.8941333154,6318414.1063529337,6528015.8911827728,6742727.6961270021,6964581.6111604208,7191857.1145282341,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW249+BW278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC249+DC278","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Senior Debt Interest",null,null,null,null,null,null,null,null,{"$f":"K366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2975672.5513640819,2906334.980273738,2834514.8768379823,2759991.4404165181,2871772.7837934541,2794827.6799819251,2724916.1791664837,2652254.1836535051,2576858.4044418759,2498634.8351145731,2576561.2625827496,2493077.2794206166,{"$f":"AQ366","v":2406367.9090568265},2316319.4524346348,2222846.0226740562,2125827.4153033681,2025172.3914727739,1920753.8469211818,1812474.8574297635,1700200.9984821412,1583829.304917434,1467278.6754232969,1346511.5927036027,1221381.9673804371,1091777.0365347299,959520.29321848624,822579.5898480647,683348.32749186514,555400.44183821825,423208.12004176708,286667.88419519528,145635.10656919674,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Subtotal CF After Senior Debt",null,null,null,null,null,null,null,{"$f":"K387-K388-K389","v":0},{"$f":"L387-L388-L389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2202244.667079323,2224812.1570364353,2250565.8679046887,2274089.9096674961,2214884.8286922853,2071801.713433228,2095754.1543939644,2118544.9886491955,2142044.2780917571,2165804.2259613378,2143752.6712799366,2168006.8783732592,2193025.6873970116,2218333.2135882266,2244444.2758295382,2270862.680343505,2298125.9927532366,2325716.620508797,2354196.1451547667,2383024.415351639,2348613.1029130286,2377947.2734343223,2408240.751809007,2438920.1490988387,2439351.7559478064,2471047.732276082,2463423.1948740426,2240563.9788303361,2266693.2265667166,2293099.4611740066,2320399.8385137981,2347997.5107512414,9803225.3118741028,9941076.8483949285,10083653.92409136,10228275.871065235,10377896.163430102,10529705.117126511,10686804.40224682,10846247.550287394,11011293.767714212,11178851.476212993,11352347.462174391,11528536.109113423,11707459.207179293,{"$f":"BX387-BX388-BX389","v":11889159.195105113},12073679.170273937,12261062.898941021,12451354.826614713,12644600.088598514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Cash Sweep",null,null,"Sweep Pct",{"$f":"'Debt Financing Assumptions'!F37","v":0},null,null,null,null,{"$f":"IF(K8,MIN($F$391*K390,K247-K249),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AQ8,MIN($F$391*AQ390,AQ247-AQ249),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW8,MIN($F$391*BW390,BW247-BW249),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DC8,MIN($F$391*DC390,DC247-DC249),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash Flow After Sweep",null,null,null,null,null,null,null,{"$f":"K390-K391","v":0},{"$f":"L390-L391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2202244.667079323,2224812.1570364353,2250565.8679046887,2274089.9096674961,2214884.8286922853,2071801.713433228,2095754.1543939644,2118544.9886491955,2142044.2780917571,2165804.2259613378,2143752.6712799366,2168006.8783732592,2193025.6873970116,2218333.2135882266,2244444.2758295382,2270862.680343505,2298125.9927532366,2325716.620508797,2354196.1451547667,2383024.415351639,2348613.1029130286,2377947.2734343223,2408240.751809007,2438920.1490988387,2439351.7559478064,2471047.732276082,2463423.1948740426,2240563.9788303361,2266693.2265667166,2293099.4611740066,2320399.8385137981,2347997.5107512414,9803225.3118741028,9941076.8483949285,10083653.92409136,10228275.871065235,10377896.163430102,10529705.117126511,10686804.40224682,10846247.550287394,11011293.767714212,11178851.476212993,11352347.462174391,11528536.109113423,11707459.207179293,{"$f":"BX390-BX391","v":11889159.195105113},12073679.170273937,12261062.898941021,12451354.826614713,12644600.088598514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add Withdrawals from DSRA",null,null,null,null,null,null,null,null,{"$f":"MIN(MAX(-K390,0),K309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(-AQ390,0),AQ309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(-BW390,0),BW309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(-DC390,0),DC309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Contributions/Top Up to DSRA",null,null,null,null,null,null,null,null,{"$f":"IF(K9,K310)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70523.4061159743,{"$f":"IF(AF9,AF310)*1","v":80480.346463292837},73512.630508773029,-185015.87804753147,-447134.73518455401,74851.378002299927,71221.357047596015,73435.279508008622,74249.837092434987,-68911.108379376121,75794.397166632116,78183.778199224733,{"$f":"IF(AQ9,AQ310)*1","v":79086.019347547553},81597.069504100829,82557.514106146991,85197.851280408911,86220.711736128666,88998.514518652111,90088.344365224242,-107535.35137065407,91669.282879042439,94667.119920892641,95873.116530719213,1348.7714030286297,99049.926025860012,-23826.679381376132,-696435.05013658106,81653.899176191539,82519.483147778548,85313.679186847061,86242.725741862319,-7337492.2210974786,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW9,BW310)*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,{"$f":"IF(DC9,DC310)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Subtotal After DSRA",null,null,null,null,null,null,null,{"$f":"K392+K393-K394","v":0},{"$f":"L392+L393-L394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2131721.2609633487,2144331.8105731425,2177053.2373959157,2459105.7877150276,2662019.5638768394,1996950.335430928,2024532.7973463684,2045109.7091411869,2067794.4409993221,2234715.3343407139,2067958.2741133044,2089823.1001740345,2113939.668049464,2136736.1440841258,2161886.7617233912,2185664.8290630961,2211905.2810171079,2236718.1059901449,2264107.8007895425,2490559.7667222931,2256943.8200339861,2283280.1535134297,2312367.6352782878,2437571.37769581,2340301.8299219464,2494874.4116574582,3159858.2450106237,2158910.0796541446,2184173.743418938,2207785.7819871595,2234157.1127719358,9685489.7318487205,9803225.3118741028,9941076.8483949285,10083653.92409136,10228275.871065235,10377896.163430102,10529705.117126511,10686804.40224682,10846247.550287394,11011293.767714212,11178851.476212993,11352347.462174391,11528536.109113423,11707459.207179293,{"$f":"BX392+BX393-BX394","v":11889159.195105113},12073679.170273937,12261062.898941021,12451354.826614713,12644600.088598514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Cash Trapped",null,null,null,null,null,null,null,null,{"$f":"K395*K419","v":0},{"$f":"L395*L419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX395*BX419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Cash Released",null,null,null,null,null,null,null,null,{"$f":"K320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Subtotal CF Available for Sub-Debt",null,null,null,null,null,null,null,{"$f":"K395-K396+K397","v":0},{"$f":"L395-L396+L397","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2131721.2609633487,2144331.8105731425,2177053.2373959157,2459105.7877150276,2662019.5638768394,1996950.335430928,2024532.7973463684,2045109.7091411869,2067794.4409993221,2234715.3343407139,2067958.2741133044,2089823.1001740345,2113939.668049464,2136736.1440841258,2161886.7617233912,2185664.8290630961,2211905.2810171079,2236718.1059901449,2264107.8007895425,2490559.7667222931,2256943.8200339861,2283280.1535134297,2312367.6352782878,2437571.37769581,2340301.8299219464,2494874.4116574582,3159858.2450106237,2158910.0796541446,2184173.743418938,2207785.7819871595,2234157.1127719358,9685489.7318487205,9803225.3118741028,9941076.8483949285,10083653.92409136,10228275.871065235,10377896.163430102,10529705.117126511,10686804.40224682,10846247.550287394,11011293.767714212,11178851.476212993,11352347.462174391,11528536.109113423,11707459.207179293,{"$f":"BX395-BX396+BX397","v":11889159.195105113},12073679.170273937,12261062.898941021,12451354.826614713,12644600.088598514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Interest on the Sub-Debt",null,null,null,null,null,null,null,null,{"$f":"K295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less repayment of Sub-Debt",null,null,null,null,null,null,null,null,{"$f":"K290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: New Re-financed Debt",null,null,null,null,null,null,null,null,{"$f":"K236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Repaid Debt and Fees at Refinancing",null,null,null,null,null,null,null,null,{"$f":"K239+K240+K241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ239+AQ240+AQ241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW239+BW240+BW241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC239+DC240+DC241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividends",null,null,null,null,null,null,null,{"$f":"K398-K399-K400+K401-K402","v":0},{"$f":"L398-L399-L400+L401-L402","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2131721.2609633487,2144331.8105731425,2177053.2373959157,2459105.7877150276,2662019.5638768394,1996950.335430928,2024532.7973463684,2045109.7091411869,2067794.4409993221,2234715.3343407139,2067958.2741133044,2089823.1001740345,2113939.668049464,2136736.1440841258,2161886.7617233912,2185664.8290630961,2211905.2810171079,2236718.1059901449,2264107.8007895425,2490559.7667222931,2256943.8200339861,2283280.1535134297,2312367.6352782878,2437571.37769581,2340301.8299219464,2494874.4116574582,3159858.2450106237,2158910.0796541446,2184173.743418938,2207785.7819871595,2234157.1127719358,9685489.7318487205,9803225.3118741028,9941076.8483949285,10083653.92409136,10228275.871065235,10377896.163430102,10529705.117126511,10686804.40224682,10846247.550287394,11011293.767714212,11178851.476212993,11352347.462174391,11528536.109113423,11707459.207179293,{"$f":"BX398-BX399-BX400+BX401-BX402","v":11889159.195105113},12073679.170273937,12261062.898941021,12451354.826614713,12644600.088598514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Model Outputs"]
[null,"Equity"]
[null,null,"Equity CF",null,null,null,null,null,null,null,{"$f":"-K179+K403+K152","v":-13869430.062820494},{"$f":"-L179+L403+L152","v":-107589.70251281977},-11374971.222512819,-7926234.1984789111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2131721.2609633487,2144331.8105731425,2177053.2373959157,2459105.7877150276,2662019.5638768394,1996950.335430928,2024532.7973463684,2045109.7091411869,2067794.4409993221,2234715.3343407139,2067958.2741133044,2089823.1001740345,2113939.668049464,2136736.1440841258,2161886.7617233912,2185664.8290630961,2211905.2810171079,2236718.1059901449,2264107.8007895425,2490559.7667222931,2256943.8200339861,2283280.1535134297,2312367.6352782878,2437571.37769581,2340301.8299219464,2494874.4116574582,3159858.2450106237,2158910.0796541446,2184173.743418938,2207785.7819871595,2234157.1127719358,9685489.7318487205,9803225.3118741028,9941076.8483949285,10083653.92409136,10228275.871065235,10377896.163430102,10529705.117126511,10686804.40224682,10846247.550287394,11011293.767714212,11178851.476212993,11352347.462174391,11528536.109113423,11707459.207179293,{"$f":"-BX179+BX403+BX152","v":11889159.195105113},12073679.170273937,12261062.898941021,12451354.826614713,12644600.088598514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Real Equity CF",null,null,null,null,null,null,null,{"$f":"K408/K33","v":-13845882.804187907},-107224.68507170695,-11317132.891208325,-7872543.0778040085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2039592.2890029051,2030846.7437524069,2040508.0333749927,2281027.7480871798,2443199.0422894456,1813464.7605607896,1818734.554900381,1817455.3776264782,1817455.3776264773,1942619.9726483866,1777548.4004563466,1776246.403056433,{"$f":"AQ408/AQ33","v":1776246.403056436},1774918.6654558582,1774918.6654558575,1773564.6847472501,1773564.6847472517,1772183.948432856,1772183.9484328527,1925851.5965899411,1723676.8838505589,1722279.249613699,1722279.2496137016,1792694.7564082379,1699081.3561896619,1788069.0533211073,2235040.2365910434,1507073.5498944484,1504374.320264349,1500356.6141471716,1497630.2158583894,6404213.26705286,6392176.2107518436,6392176.2107518436,6392176.2107518436,6392176.2107518436,6392176.2107518436,6392176.2107518446,6392176.2107518427,6392176.2107518427,6392176.2107518455,6392176.2107518446,6392176.2107518436,6392176.2107518446,{"$f":"BW408/BW33","v":6392176.2107518455},6392176.2107518446,6392176.2107518436,6392176.2107518455,6392176.2107518427,6392176.2107518427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC408/DC33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity IRR",null,{"$f":"XIRR(K408:DU408,K5:DU5)","v":0.14690027832984931}]
[null,null,"Real Equity IRR",null,{"$f":"XIRR(K409:DU409,K5:DU5)","v":0.12050135731697081}]
[]
[null,null,"DSCR"]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9084259.2517022062,9177350.1477752924,9283584.2051068395,9380620.877378419,9136399.9183556773,8546182.0679120664,8644985.8868751023,8738998.0781779289,8835932.6471285,8933942.4320905153,8842979.7690297384,8943028.3732896931,{"$f":"AQ387","v":9046230.9605126698},9150624.5060514323,9258332.6377968453,9367308.5564169586,9479769.720107099,9593581.0595987886,9711059.09876341,9829975.7133255061,9688029.049516242,9809032.5029165782,9933993.1012121551,10060545.615032706,10062325.993284702,10193071.895638838,10161620.678855423,9242326.4126751348,9350109.5595877077,9459035.2773427758,9571649.3338694144,9685489.731848672,9803225.3118741028,9941076.8483949285,10083653.92409136,10228275.871065235,10377896.163430102,10529705.117126511,10686804.40224682,10846247.550287394,11011293.767714212,11178851.476212993,11352347.462174391,11528536.109113423,{"$f":"BW387","v":11707459.207179293},11889159.195105113,12073679.170273937,12261062.898941021,12451354.826614713,12644600.088598514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K388+K389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6882014.5846228832,6952537.9907388575,7033018.3372021504,7106530.9677109234,6921515.0896633919,6474380.3544788379,6549231.7324811378,6620453.0895287339,6693888.3690367425,6768138.2061291775,6699227.0977498014,6775021.4949164335,{"$f":"AQ388+AQ389","v":6853205.2731156582},6932291.2924632058,7013888.3619673066,7096445.8760734536,7181643.7273538625,7267864.4390899912,7356862.9536086433,7446951.2979738675,7339415.9466032134,7431085.2294822559,7525752.3494031485,7621625.4659338677,7622974.2373368964,7722024.1633627564,7698197.4839813802,7001762.4338447992,7083416.3330209907,7165935.8161687693,7251249.4953556163,7337492.2210974311,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW388+BW389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC388+DC389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"DSCR","Min",{"$f":"MIN(K416:DU416)","v":1.3199999999999998},"Average",{"$f":"IF(F416>0,AVERAGE(K416:DU416))","v":1.3200000000000003},null,null,{"$f":"IF(K415>0.1,K414/K415)","v":false},{"$f":"IF(L415>0.1,L414/L415)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.3199999999999998,1.32,1.3199999999999998,1.32,1.32,1.32,1.32,1.32,1.32,1.3200000000000085,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BX415>0.1,BX414/BX415)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Cash Trap Covenant",null,"Covenant",{"$f":"'Debt Financing Assumptions'!F36","v":1.1499999999999999},null,null,null,null,{"$f":"$F$418","v":1.1499999999999999},{"$f":"$F$418","v":1.1499999999999999},1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,{"$f":"$F$418","v":1.1499999999999999},1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999999]
[null,null,null,"Covenant Failed Test",null,null,null,null,null,null,{"$f":"K416<K418","v":false},{"$f":"L416<L418","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BX416<BX418","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]
[]
[null,null,"LLCR"]
[null,null,null,"Interest Rate Index",{"$f":"IF(E424,E423/E424)","v":1.3765076757712649},null,null,null,null,{"$f":"J260","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0177499999999999,1.0358150624999998,1.0542007798593747,1.0729128437018784,1.0932981877322141,1.1140708532991261,1.1352381995118095,1.1568077253025337,1.1787870720832818,1.2011840264528642,1.2255080029885348,{"$f":"AP260","v":1.2503245400490528},1.2756436119850463,1.3014753951277436,1.3278302718790804,1.354718834884632,1.382151891291046,1.4101404670896898,1.4386958115482562,1.4678294017321085,1.4975529471171838,1.527878394296307,1.5588179317808073,1.5903839948993688,1.6225892707960812,1.655446703529702,1.6889694992761786,1.7231711316365212,1.758065347052161,1.7936661703299674,1.8299879102791494,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,{"$f":"BV260","v":1.8670451654623024},1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,{"$f":"DB260","v":1.8670451654623024},1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024,1.8670451654623024]
[null,null,null,"PV of CFADS/Loan Life",{"$f":"SUMPRODUCT(K414:DU414*K9:DU9/(K422:DU422))","v":221289451.70707548}]
[null,null,null,"Debt Net of DSRA (Net Debt)",{"$f":"H259-H132","v":160761509.43588874}]
[]
[null,null,"PLCR",null,{"$f":"IF(E428,E427/E428)","v":2.0448265109797426}]
[null,null,null,"PV of CFADS/Project Life",{"$f":"SUMPRODUCT(K414:DU414/K422:DU422)","v":328729396.43962532}]
[null,null,null,"Debt Net of DSRA (Net Debt)",{"$f":"E424","v":160761509.43588874}]
[]
[null,null,"Senior Debt IRR"]
[null,null,null,"Debt Draws",null,null,null,1,null,null,{"$f":"-K204","v":0},0,0,-6343453.1865459066,-41838191.494236521,-4615158.6768530132,-4622523.8723474899,-13950616.847945426,-4654993.8087473111,-10385285.670590898,-6343852.6026409045,-7880007.7394215167,-6373857.6708677877,-14512602.118418379,-37001352.132920004,-454338.80941447592,-451760.02274403488,-443561.69115191879,-444504.25974561664,-7327463.4159204597,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AQ204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BW204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-DC204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Fees Received ",null,null,null,{"$f":"1-F377","v":0.875},null,null,{"$f":"K217","v":2619430.0628204942},104777.20251281977,104777.20251281977,104777.20251281977,100812.54427122857,74663.674587330752,71779.200414297622,68890.122994080433,60170.987464114543,57261.616333647471,50770.812789528165,46805.904912877602,41880.900075739155,37897.239031446792,28826.862707435303,5701.0176243603046,5417.0558684762573,5134.7058542612385,4857.4797972912902,4579.6646349502726,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Paid During Construction ",null,null,null,{"$f":"H432","v":0.875},null,null,{"$f":"K211","v":0},0,0,0,17444.496263001245,132499.52287215169,145191.2092334975,157903.14988245309,196267.34621430302,209068.57918835813,237628.11478248308,255073.70943974555,276743.73072315473,294271.83931804111,334181.49514369166,435935.21350922168,437184.64523511147,438426.98529765755,439646.77994832536,440869.16666262579,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Repayments",null,null,null,1,null,null,{"$f":"K388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3906342.0332588013,4046203.0104651195,4198503.4603641685,4346539.5272944048,4049742.3058699379,3679552.6744969129,3824315.5533146542,3968198.9058752288,4117029.9645948666,4269503.3710146043,4122665.8351670518,4281944.2154958174,{"$f":"AQ388","v":4446837.3640588317},4615971.840028571,4791042.3392932508,4970618.4607700855,5156471.3358810889,5347110.5921688098,5544388.09617888,5746750.2994917259,5755586.6416857792,5963806.5540589588,6179240.7566995453,6400243.4985534307,6531197.200802166,6762503.8701442704,6875617.8941333154,6318414.1063529337,6528015.8911827728,6742727.6961270021,6964581.6111604208,7191857.1145282341,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC388","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Paid During Operation",null,null,null,{"$f":"H433","v":0.875},null,null,{"$f":"K389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2975672.5513640819,2906334.980273738,2834514.8768379823,2759991.4404165181,2871772.7837934541,2794827.6799819251,2724916.1791664837,2652254.1836535051,2576858.4044418759,2498634.8351145731,2576561.2625827496,2493077.2794206166,{"$f":"AQ389","v":2406367.9090568265},2316319.4524346348,2222846.0226740562,2125827.4153033681,2025172.3914727739,1920753.8469211818,1812474.8574297635,1700200.9984821412,1583829.304917434,1467278.6754232969,1346511.5927036027,1221381.9673804371,1091777.0365347299,959520.29321848624,822579.5898480647,683348.32749186514,555400.44183821825,423208.12004176708,286667.88419519528,145635.10656919674,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Sweep",null,null,null,1,null,null,{"$f":"K391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total ",null,null,null,null,null,null,-9.9999999999999992E-25,{"$f":"SUM(K431:K436)","v":2619430.0628204942},{"$f":"SUM(L431:L436)","v":104777.20251281977},104777.20251281977,-6238675.9840330873,-41719934.453702286,-4407995.4793935306,-4405553.4626996955,-13723823.575068893,-4398555.4750688942,-10118955.475068893,-6055453.6750688935,-7578128.1250688937,-6055233.0400688937,-14180433.040068891,-36638343.775068879,-12702.578280893969,-9158.3216404471314,0,0,-6882014.5846228832,6882014.5846228832,6952537.9907388575,7033018.3372021504,7106530.9677109234,6921515.0896633919,6474380.3544788379,6549231.7324811378,6620453.0895287339,6693888.3690367425,6768138.2061291775,6699227.0977498014,6775021.4949164335,6853205.2731156582,6932291.2924632058,7013888.3619673066,7096445.8760734536,7181643.7273538625,7267864.4390899912,7356862.9536086433,7446951.2979738675,7339415.9466032134,7431085.2294822559,7525752.3494031485,7621625.4659338677,7622974.2373368964,7722024.1633627564,7698197.4839813802,7001762.4338447992,7083416.3330209907,7165935.8161687693,7251249.4953556163,7337492.2210974311,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX431:BX436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Real",null,null,null,null,null,null,-9.9999999999999992E-25,{"$f":"K437/K33","v":2614982.8435130077},104421.72698444722,104244.44173184296,-6196416.1293880381,-41366978.357491642,-4363282.7635817314,-4353461.7217912516,-13538527.051592199,-4331800.0374433855,-9948464.3565394506,-5943319.611223897,-7425169.6306769503,-5922940.0145088602,-13847073.650099006,-35716293.101846591,-12361.878230814118,-8897.5514822939458,0,0,-6652062.4129359508,6584586.8954082252,6584586.8954082271,6591906.0542132175,6591906.0542132175,6352560.0141081195,5879495.5542951981,5883487.8227342833,5883487.8227342851,5883487.8227342842,5883487.8227342833,5758433.601376676,5758433.6013766741,{"$f":"AQ437/AQ33","v":5758433.6013766751},5758433.6013766741,5758433.6013766741,5758433.6013766741,5758433.6013766751,5758433.6013766751,5758433.6013766732,5758433.6013766751,5605270.9402104765,5605270.9402104756,5605270.9402104774,5605270.9402104756,5534351.6976206452,5534351.6976206442,5445111.7081248909,4887730.6498946548,4878782.9554518787,4869792.751661744,4860754.995649687,4851676.7174642328,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW437/BW33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC437/DC33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Senior Debt IRR",{"$f":"IFERROR(XIRR(J437:DU437,J5:DU5),FALSE)","v":4.1170546412467965E-2}]
[null,null,null,"Senior Debt IRR Real",{"$f":"IFERROR(XIRR(J438:DU438,J5:DU5),FALSE)","v":1.8305459618568425E-2}]
[]
[null,null,"Senior Debt IRR After Tax",null,{"$f":"'Tax Assumptions'!D3","v":0.125}]
[null,null,null,"After Tax Cash Flow",{"$f":"IFERROR(XIRR(J443:DU443,J5:DU5),FALSE)","v":3.5935822129249589E-2},null,null,null,null,-9.9999999999999992E-25,{"$f":"SUMPRODUCT(K431:K437*$H$431:$H$437)","v":2292001.3049679324},{"$f":"SUMPRODUCT(L431:L437*$H$431:$H$437)","v":91680.052198717298},91680.052198717298,-6251773.1343471892,-41734716.583769068,-4433890.8790759658,-4432674.7639056686,-13752172.734178459,-4430610.2667786954,-10152246.749509145,-6091503.541015394,-7615863.0768629713,-6095061.118918756,-14221954.174862577,-36683719.819800265,-67907.10717259167,-64483.534278395644,-55445.211393989855,-55563.032468202058,-6937695.6885350803,6510055.5157023724,6589246.1182046402,6678703.9775974024,6761532.0376588581,6562543.4916892108,6125026.8944810973,6208617.2100853268,6288921.3165720459,6371781.0684815086,6455808.8517398555,6377156.9399269577,6463386.8349888567,6552409.2844835548,6642751.3609088762,6736032.6091330498,6830717.449160533,6928497.178419766,7027770.2082248442,7130303.5964299235,7234426.1731635993,7141437.2834885344,7247675.3950543441,7357438.4003151972,7468952.7200113125,7486502.1077700546,7602084.1267104456,7595375.0352503723,6916343.8929083161,7013991.2777912142,7113034.8011635486,7215416.0098312171,7319287.8327762811,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMPRODUCT(BX431:BX437*$H$431:$H$437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"After Tax Real",{"$f":"IFERROR(XIRR(J444:DU444,J5:DU5),FALSE)","v":1.3153114914894105E-2},null,null,null,null,{"$f":"J443","v":-9.9999999999999992E-25},{"$f":"K443/K33","v":2288109.9880738817},91369.011111391315,91213.886515362596,-6209424.5615718896,-41381635.428806767,-4388915.4920222731,-4380262.3377967197,-13566493.445607347,-4363368.344064909,-9981194.716700498,-5978701.9106780151,-7462142.9324544128,-5961897.9407125032,-13887618.689160878,-35760527.200510502,-66085.748208854464,-62647.457528504099,-53775.034494068961,-53797.814187057586,-6705883.0164657235,6228703.1958423005,6240521.6193488138,6259814.3604067769,6271890.4874000568,6023096.2204227149,5562241.701034409,5577497.5208759299,5588860.9863739014,5600376.680756391,5611982.4401213909,5481592.7670913748,5493559.5344195357,{"$f":"AQ443/AQ33","v":5505688.5486502806},5517922.0013209404,5530312.7900828067,5542807.4232731368,5555453.942569267,5568203.4865888348,5581098.9108555866,5594096.3080500504,5454070.3467011219,5466924.8193789134,5479908.6848700419,5492988.841082559,5435271.6353731807,5448391.030907277,5372383.0309756892,4828102.4027855527,4830965.6650072429,4833842.5302200858,4836734.6121439449,4839639.6611632453,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW443/BW33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC443/DC33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sub Debt IRR"]
[null,null,null,"Sub Debt Cash Flow",{"$f":"IFERROR(XIRR(J447:DU447,J5:DU5),\"\")","v":""},null,null,null,null,-9.9999999999999992E-25,{"$f":"K399+K400-K189","v":0},{"$f":"L399+L400-L189","v":0},{"$f":"M399+M400-M189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX399+BX400-BX189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"After Tax Cash Flow",{"$f":"IFERROR(XIRR(J448:DU448,J5:DU5),\"\")","v":""},{"$f":"E442","v":0.125},null,null,null,-9.9999999999999992E-25,{"$f":"K447-K399*$F$448","v":0},{"$f":"L447-L399*$F$448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX447-BX399*$F$448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Real After Tax Sub Cash Flow",{"$f":"IFERROR(XIRR(J449:DU449,J5:DU5),\"\")","v":""},null,null,null,null,-9.9999999999999992E-25,{"$f":"K448/K33","v":0},{"$f":"L448/L33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX448/BX33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Valuation at Different Sale Dates"]
[]
[null,"Equity Discount Rate",null,null,null,null,null,null,null,null,{"$f":"LOOKUP(K$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(L4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(M4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(N4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(O4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(P4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(Q4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(R4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(S4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(T4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(U4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(V4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(W4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(X4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(Y4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(Z4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(AA4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(AB4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(AC4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(AD4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.17},{"$f":"LOOKUP(AE4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.13},{"$f":"LOOKUP(AF4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.13},{"$f":"LOOKUP(AG4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.13},{"$f":"LOOKUP(AH4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.13},{"$f":"LOOKUP(AI4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.13},{"$f":"LOOKUP(AJ4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.13},{"$f":"LOOKUP(AK4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.11},{"$f":"LOOKUP(AL4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.11},{"$f":"LOOKUP(AM4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.11},{"$f":"LOOKUP(AN4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.11},{"$f":"LOOKUP(AO4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(AP4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(AQ4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(AR4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(AS4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(AT4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(AU4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(AV4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(AW4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(AX4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(AY4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(AZ4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BA4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BB4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BC4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BD4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BE4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BF4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BG4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BH4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BI4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BJ4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BK4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BL4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BM4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BN4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BO4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BP4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BQ4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BR4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BS4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BT4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BU4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BV4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BW4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BX4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BY4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(BZ4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CA4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CB4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CC4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CD4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CE4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CF4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CG4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CH4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CI4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CJ4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CK4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CL4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CM4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CN4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CO4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CP4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CQ4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CR4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CS4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CT4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CU4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CV4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CW4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CX4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CY4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(CZ4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DA4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DB4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DC4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DD4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DE4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DF4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DG4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DH4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DI4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DJ4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DK4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DL4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DM4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DN4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DO4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DP4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DQ4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DR4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DS4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DT4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09},{"$f":"LOOKUP(DU4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$G$79:$G$82)","v":0.09}]
[null,"Equity Cash Flow",null,null,null,null,null,null,null,null,{"$f":"K408","v":-13869430.062820494},-107589.70251281977,-11374971.222512819,-7926234.1984789111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2131721.2609633487,2144331.8105731425,2177053.2373959157,2459105.7877150276,2662019.5638768394,1996950.335430928,2024532.7973463684,2045109.7091411869,2067794.4409993221,2234715.3343407139,2067958.2741133044,2089823.1001740345,{"$f":"AQ408","v":2113939.668049464},2136736.1440841258,2161886.7617233912,2185664.8290630961,2211905.2810171079,2236718.1059901449,2264107.8007895425,2490559.7667222931,2256943.8200339861,2283280.1535134297,2312367.6352782878,2437571.37769581,2340301.8299219464,2494874.4116574582,3159858.2450106237,2158910.0796541446,2184173.743418938,2207785.7819871595,2234157.1127719358,9685489.7318487205,9803225.3118741028,9941076.8483949285,10083653.92409136,10228275.871065235,10377896.163430102,10529705.117126511,10686804.40224682,10846247.550287394,11011293.767714212,11178851.476212993,11352347.462174391,11528536.109113423,{"$f":"BW408","v":11707459.207179293},11889159.195105113,12073679.170273937,12261062.898941021,12451354.826614713,12644600.088598514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Project Value",null,null,null,null,null,null,null,null,{"$f":"XNPV(K453,K454:$DU$454,K5:$DU$5)+K415","v":-6447299.9512220249},{"$f":"XNPV(L453,L454:$DU$454,L5:$DU$5)+L415","v":7518529.0270713912},{"$f":"XNPV(M453,M454:$DU$454,M5:$DU$5)+M415","v":7728490.7313894322},{"$f":"XNPV(N453,N454:$DU$454,N5:$DU$5)+N415","v":19359904.282034934},{"$f":"XNPV(O453,O454:$DU$454,O5:$DU$5)+O415","v":27628644.969467696},{"$f":"XNPV(P453,P454:$DU$454,P5:$DU$5)+P415","v":27999528.218599096},{"$f":"XNPV(Q453,Q454:$DU$454,Q5:$DU$5)+Q415","v":28363187.183538079},{"$f":"XNPV(R453,R454:$DU$454,R5:$DU$5)+R415","v":28743930.829488788},{"$f":"XNPV(S453,S454:$DU$454,S5:$DU$5)+S415","v":29117258.124581769},{"$f":"XNPV(T453,T454:$DU$454,T5:$DU$5)+T415","v":29508124.318380892},{"$f":"XNPV(U453,U454:$DU$454,U5:$DU$5)+U415","v":29904237.447890837},{"$f":"XNPV(V453,V454:$DU$454,V5:$DU$5)+V415","v":30292634.85061441},{"$f":"XNPV(W453,W454:$DU$454,W5:$DU$5)+W415","v":30699279.144989438},{"$f":"XNPV(X453,X454:$DU$454,X5:$DU$5)+X415","v":31098002.580294453},{"$f":"XNPV(Y453,Y454:$DU$454,Y5:$DU$5)+Y415","v":31515458.023774303},{"$f":"XNPV(Z453,Z454:$DU$454,Z5:$DU$5)+Z415","v":31938517.333510246},{"$f":"XNPV(AA453,AA454:$DU$454,AA5:$DU$5)+AA415","v":32325514.614277195},{"$f":"XNPV(AB453,AB454:$DU$454,AB5:$DU$5)+AB415","v":32759448.015760943},{"$f":"XNPV(AC453,AC454:$DU$454,AC5:$DU$5)+AC415","v":33184929.004739549},{"$f":"XNPV(AD453,AD454:$DU$454,AD5:$DU$5)+AD415","v":33630399.070501901},{"$f":"XNPV(AE453,AE454:$DU$454,AE5:$DU$5)+AE415","v":57478006.725225918},{"$f":"XNPV(AF453,AF454:$DU$454,AF5:$DU$5)+AF415","v":58462140.07418628},{"$f":"XNPV(AG453,AG454:$DU$454,AG5:$DU$5)+AG415","v":59517806.787773743},{"$f":"XNPV(AH453,AH454:$DU$454,AH5:$DU$5)+AH415","v":60575434.461289719},{"$f":"XNPV(AI453,AI454:$DU$454,AI5:$DU$5)+AI415","v":61154752.884166606},{"$f":"XNPV(AJ453,AJ454:$DU$454,AJ5:$DU$5)+AJ415","v":61304516.278195105},{"$f":"XNPV(AK453,AK454:$DU$454,AK5:$DU$5)+AK415","v":74506260.621625051},{"$f":"XNPV(AL453,AL454:$DU$454,AL5:$DU$5)+AL415","v":76074718.261124551},{"$f":"XNPV(AM453,AM454:$DU$454,AM5:$DU$5)+AM415","v":77723994.203285471},{"$f":"XNPV(AN453,AN454:$DU$454,AN5:$DU$5)+AN415","v":79414055.565062314},{"$f":"XNPV(AO453,AO454:$DU$454,AO5:$DU$5)+AO415","v":96784090.181037381},{"$f":"XNPV(AP453,AP454:$DU$454,AP5:$DU$5)+AP415","v":98656520.510466784},{"$f":"XNPV(AQ453,AQ454:$DU$454,AQ5:$DU$5)+AQ415","v":100609534.55867673},{"$f":"XNPV(AR453,AR454:$DU$454,AR5:$DU$5)+AR415","v":102621050.52213433},{"$f":"XNPV(AS453,AS454:$DU$454,AS5:$DU$5)+AS415","v":104696598.83959536},{"$f":"XNPV(AT453,AT454:$DU$454,AT5:$DU$5)+AT415","v":106811341.43216711},{"$f":"XNPV(AU453,AU454:$DU$454,AU5:$DU$5)+AU415","v":109017171.10551125},{"$f":"XNPV(AV453,AV454:$DU$454,AV5:$DU$5)+AV415","v":111265701.62149733},{"$f":"XNPV(AW453,AW454:$DU$454,AW5:$DU$5)+AW415","v":113611133.08870885},{"$f":"XNPV(AX453,AX454:$DU$454,AX5:$DU$5)+AX415","v":116003052.18407273},{"$f":"XNPV(AY453,AY454:$DU$454,AY5:$DU$5)+AY415","v":118088165.17822978},{"$f":"XNPV(AZ453,AZ454:$DU$454,AZ5:$DU$5)+AZ415","v":120713227.802928},{"$f":"XNPV(BA453,BA454:$DU$454,BA5:$DU$5)+BA415","v":123425648.29492202},{"$f":"XNPV(BB453,BB454:$DU$454,BB5:$DU$5)+BB415","v":126196487.79770187},{"$f":"XNPV(BC453,BC454:$DU$454,BC5:$DU$5)+BC415","v":128888180.41619158},{"$f":"XNPV(BD453,BD454:$DU$454,BD5:$DU$5)+BD415","v":131868612.88460039},{"$f":"XNPV(BE453,BE454:$DU$454,BE5:$DU$5)+BE415","v":134721310.35817665},{"$f":"XNPV(BF453,BF454:$DU$454,BF5:$DU$5)+BF415","v":136303531.59907946},{"$f":"XNPV(BG453,BG454:$DU$454,BG5:$DU$5)+BG415","v":139840129.48279831},{"$f":"XNPV(BH453,BH454:$DU$454,BH5:$DU$5)+BH415","v":143503763.07503235},{"$f":"XNPV(BI453,BI454:$DU$454,BI5:$DU$5)+BI415","v":147303656.44278523},{"$f":"XNPV(BJ453,BJ454:$DU$454,BJ5:$DU$5)+BJ415","v":151206984.26881224},{"$f":"XNPV(BK453,BK454:$DU$454,BK5:$DU$5)+BK415","v":140108750.36832315},{"$f":"XNPV(BL453,BL454:$DU$454,BL5:$DU$5)+BL415","v":136026902.99269584},{"$f":"XNPV(BM453,BM454:$DU$454,BM5:$DU$5)+BM415","v":131653008.07357742},{"$f":"XNPV(BN453,BN454:$DU$454,BN5:$DU$5)+BN415","v":126907149.45980254},{"$f":"XNPV(BO453,BO454:$DU$454,BO5:$DU$5)+BO415","v":121830701.80318026},{"$f":"XNPV(BP453,BP454:$DU$454,BP5:$DU$5)+BP415","v":116373882.53236355},{"$f":"XNPV(BQ453,BQ454:$DU$454,BQ5:$DU$5)+BQ415","v":110517611.4549273},{"$f":"XNPV(BR453,BR454:$DU$454,BR5:$DU$5)+BR415","v":104214119.09245378},{"$f":"XNPV(BS453,BS454:$DU$454,BS5:$DU$5)+BS415","v":97490427.923957244},{"$f":"XNPV(BT453,BT454:$DU$454,BT5:$DU$5)+BT415","v":90276208.838171586},{"$f":"XNPV(BU453,BU454:$DU$454,BU5:$DU$5)+BU415","v":82589814.777870372},{"$f":"XNPV(BV453,BV454:$DU$454,BV5:$DU$5)+BV415","v":74365319.90335533},{"$f":"XNPV(BW453,BW454:$DU$454,BW5:$DU$5)+BW415","v":65611273.345770061},{"$f":"XNPV(BX453,BX454:$DU$454,BX5:$DU$5)+BX415","v":56283878.172497302},{"$f":"XNPV(BY453,BY454:$DU$454,BY5:$DU$5)+BY415","v":46354919.301284172},{"$f":"XNPV(BZ453,BZ454:$DU$454,BZ5:$DU$5)+BZ415","v":35786440.550008371},{"$f":"XNPV(CA453,CA454:$DU$454,CA5:$DU$5)+CA415","v":24564115.00437253},{"$f":"XNPV(CB453,CB454:$DU$454,CB5:$DU$5)+CB415","v":12644600.088598514},{"$f":"XNPV(CC453,CC454:$DU$454,CC5:$DU$5)+CC415","v":0},{"$f":"XNPV(CD453,CD454:$DU$454,CD5:$DU$5)+CD415","v":0},{"$f":"XNPV(CE453,CE454:$DU$454,CE5:$DU$5)+CE415","v":0},{"$f":"XNPV(CF453,CF454:$DU$454,CF5:$DU$5)+CF415","v":0},{"$f":"XNPV(CG453,CG454:$DU$454,CG5:$DU$5)+CG415","v":0},{"$f":"XNPV(CH453,CH454:$DU$454,CH5:$DU$5)+CH415","v":0},{"$f":"XNPV(CI453,CI454:$DU$454,CI5:$DU$5)+CI415","v":0},{"$f":"XNPV(CJ453,CJ454:$DU$454,CJ5:$DU$5)+CJ415","v":0},{"$f":"XNPV(CK453,CK454:$DU$454,CK5:$DU$5)+CK415","v":0},{"$f":"XNPV(CL453,CL454:$DU$454,CL5:$DU$5)+CL415","v":0},{"$f":"XNPV(CM453,CM454:$DU$454,CM5:$DU$5)+CM415","v":0},{"$f":"XNPV(CN453,CN454:$DU$454,CN5:$DU$5)+CN415","v":0},{"$f":"XNPV(CO453,CO454:$DU$454,CO5:$DU$5)+CO415","v":0},{"$f":"XNPV(CP453,CP454:$DU$454,CP5:$DU$5)+CP415","v":0},{"$f":"XNPV(CQ453,CQ454:$DU$454,CQ5:$DU$5)+CQ415","v":0},{"$f":"XNPV(CR453,CR454:$DU$454,CR5:$DU$5)+CR415","v":0},{"$f":"XNPV(CS453,CS454:$DU$454,CS5:$DU$5)+CS415","v":0},{"$f":"XNPV(CT453,CT454:$DU$454,CT5:$DU$5)+CT415","v":0},{"$f":"XNPV(CU453,CU454:$DU$454,CU5:$DU$5)+CU415","v":0},{"$f":"XNPV(CV453,CV454:$DU$454,CV5:$DU$5)+CV415","v":0},{"$f":"XNPV(CW453,CW454:$DU$454,CW5:$DU$5)+CW415","v":0},{"$f":"XNPV(CX453,CX454:$DU$454,CX5:$DU$5)+CX415","v":0},{"$f":"XNPV(CY453,CY454:$DU$454,CY5:$DU$5)+CY415","v":0},{"$f":"XNPV(CZ453,CZ454:$DU$454,CZ5:$DU$5)+CZ415","v":0},{"$f":"XNPV(DA453,DA454:$DU$454,DA5:$DU$5)+DA415","v":0},{"$f":"XNPV(DB453,DB454:$DU$454,DB5:$DU$5)+DB415","v":0},{"$f":"XNPV(DC453,DC454:$DU$454,DC5:$DU$5)+DC415","v":0},{"$f":"XNPV(DD453,DD454:$DU$454,DD5:$DU$5)+DD415","v":0},{"$f":"XNPV(DE453,DE454:$DU$454,DE5:$DU$5)+DE415","v":0},{"$f":"XNPV(DF453,DF454:$DU$454,DF5:$DU$5)+DF415","v":0},{"$f":"XNPV(DG453,DG454:$DU$454,DG5:$DU$5)+DG415","v":0},{"$f":"XNPV(DH453,DH454:$DU$454,DH5:$DU$5)+DH415","v":0},{"$f":"XNPV(DI453,DI454:$DU$454,DI5:$DU$5)+DI415","v":0},{"$f":"XNPV(DJ453,DJ454:$DU$454,DJ5:$DU$5)+DJ415","v":0},{"$f":"XNPV(DK453,DK454:$DU$454,DK5:$DU$5)+DK415","v":0},{"$f":"XNPV(DL453,DL454:$DU$454,DL5:$DU$5)+DL415","v":0},{"$f":"XNPV(DM453,DM454:$DU$454,DM5:$DU$5)+DM415","v":0},{"$f":"XNPV(DN453,DN454:$DU$454,DN5:$DU$5)+DN415","v":0},{"$f":"XNPV(DO453,DO454:$DU$454,DO5:$DU$5)+DO415","v":0},{"$f":"XNPV(DP453,DP454:$DU$454,DP5:$DU$5)+DP415","v":0},{"$f":"XNPV(DQ453,DQ454:$DU$454,DQ5:$DU$5)+DQ415","v":0},{"$f":"XNPV(DR453,DR454:$DU$454,DR5:$DU$5)+DR415","v":0},{"$f":"XNPV(DS453,DS454:$DU$454,DS5:$DU$5)+DS415","v":0},{"$f":"XNPV(DT453,DT454:$DU$454,DT5:$DU$5)+DT415","v":0},{"$f":"XNPV(DU453,DU454:$DU$454,DU5:$DU$5)+DU415","v":0}]
[null,"Sale Date Switch",null,null,"Sale Date",{"$f":"'Debt Financing Assumptions'!F87","v":"2031-06-01"},null,null,null,null,{"$f":"$F$456=K4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$456=AQ4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$456=BW4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$456=DC4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Holding Period",null,null,"Sale Date",{"$f":"F456","v":"2031-06-01"},null,null,null,null,{"$f":"K4<$F$457","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AQ4<$F$457","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BW4<$F$457","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"DC4<$F$457","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Holding Period CF's",null,null,null,null,null,null,null,null,{"$f":"K408*K457+K455*K456","v":-13869430.062820494},-107589.70251281977,-11374971.222512819,-7926234.1984789111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2131721.2609633487,2144331.8105731425,2177053.2373959157,2459105.7877150276,2662019.5638768394,1996950.335430928,2024532.7973463684,2045109.7091411869,2067794.4409993221,2234715.3343407139,2067958.2741133044,2089823.1001740345,{"$f":"AQ408*AQ457+AQ455*AQ456","v":2113939.668049464},2136736.1440841258,2161886.7617233912,2185664.8290630961,2211905.2810171079,2236718.1059901449,2264107.8007895425,2490559.7667222931,2256943.8200339861,2283280.1535134297,2312367.6352782878,2437571.37769581,2340301.8299219464,2494874.4116574582,3159858.2450106237,2158910.0796541446,139840129.48279831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW408*BW457+BW455*BW456","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC408*DC457+DC455*DC456","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IRR over Holding Period",null,null,{"$f":"XIRR(K458:DU458,K5:DU5)","v":0.16009958386421208}]
[]
[null,{"$f":"'Debt Financing Assumptions'!H78","v":"Discount Rate - Project"},null,null,null,null,null,null,null,null,{"$f":"LOOKUP(K$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(L$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(M$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(N$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(O$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(P$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(Q$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(R$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(S$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(T$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(U$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(V$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(W$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(X$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(Y$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(Z$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(AA$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(AB$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(AC$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(AD$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":0.14000000000000001},{"$f":"LOOKUP(AE$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":0.11},{"$f":"LOOKUP(AF$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":0.11},{"$f":"LOOKUP(AG$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":0.11},{"$f":"LOOKUP(AH$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":0.11},{"$f":"LOOKUP(AI$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":0.11},{"$f":"LOOKUP(AJ$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":0.11},{"$f":"LOOKUP(AK$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":0.09},{"$f":"LOOKUP(AL$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":0.09},{"$f":"LOOKUP(AM$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":0.09},{"$f":"LOOKUP(AN$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":0.09},{"$f":"LOOKUP(AO$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(AP$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(AQ$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(AR$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(AS$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(AT$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(AU$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(AV$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(AW$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(AX$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(AY$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(AZ$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BA$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BB$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BC$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BD$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BE$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BF$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BG$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BH$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BI$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BJ$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BK$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BL$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BM$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BN$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BO$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BP$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BQ$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BR$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BS$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BT$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BU$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BV$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BW$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BX$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BY$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(BZ$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CA$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CB$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CC$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CD$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CE$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CF$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CG$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CH$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CI$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CJ$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CK$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CL$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CM$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CN$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CO$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CP$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CQ$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CR$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CS$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CT$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CU$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CV$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CW$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CX$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CY$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(CZ$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DA$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DB$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DC$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DD$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DE$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DF$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DG$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DH$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DI$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DJ$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DK$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DL$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DM$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DN$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DO$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DP$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DQ$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DR$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DS$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DT$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2},{"$f":"LOOKUP(DU$4,'Debt Financing Assumptions'!$F$79:$F$82,'Debt Financing Assumptions'!$H$79:$H$82)","v":6.9999999999999993E-2}]
[null,"Project After Tax Cash Flow",null,null,null,null,null,null,null,null,{"$f":"K75","v":-12375000},0,-11269119.672,-15578302.670845198,-44758196.641486801,-3417219.8842536006,-662071.50946799992,-14654386.561787998,-4394026.5617880002,-9753706.5617879983,-6217606.5617879992,-7320052.5617879992,-6051826.5617879992,-14837320.561787996,-39691432.561787985,1417702.6561787997,3663328.6561787995,0,0,0,9084259.2517022062,9177350.1477752924,9283584.2051068395,9380620.877378419,9136399.9183556773,8546182.0679120664,8644985.8868751023,8738998.0781779289,8835932.6471285,8933942.4320905153,8842979.7690297384,8943028.3732896931,{"$f":"AQ75","v":9046230.9605126698},9150624.5060514323,9258332.6377968453,9367308.5564169586,9479769.720107099,9593581.0595987886,9711059.09876341,9829975.7133255061,8841286.8749023732,8582903.4400520064,8692243.9635606352,8802977.4131536186,8804535.2441241145,8918937.9086839836,9037139.6328471452,9156907.8717386536,9280684.5043579303,9406134.2623375542,9535815.8483450152,9667285.3435275238,9803225.3118741028,9941076.8483949285,10083653.92409136,10228275.871065235,10377896.163430102,10529705.117126511,10686804.40224682,10846247.550287394,11011293.767714212,11178851.476212993,11352347.462174391,11528536.109113423,{"$f":"BW75","v":11707459.207179293},11889159.195105113,12073679.170273937,12261062.898941021,12451354.826614713,12644600.088598514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project Value",null,null,null,null,null,null,null,null,{"$f":"XNPV(K461,K462:$DU462,K5:$DU5)","v":-65063064.430034548},{"$f":"XNPV(L461,L462:$DU462,L5:$DU5)","v":-53258552.111025073},{"$f":"XNPV(M461,M462:$DU462,M5:$DU5)","v":-53854546.148673765},{"$f":"XNPV(N461,N462:$DU462,N5:$DU5)","v":-43061982.058168188},{"$f":"XNPV(O461,O462:$DU462,O5:$DU5)","v":-27771291.752605382},{"$f":"XNPV(P461,P462:$DU462,P5:$DU5)","v":17176998.190906845},{"$f":"XNPV(Q461,Q462:$DU462,Q5:$DU5)","v":20817204.966757413},{"$f":"XNPV(R461,R462:$DU462,R5:$DU5)","v":21719642.017634615},{"$f":"XNPV(S461,S462:$DU462,S5:$DU5)","v":36767873.664396547},{"$f":"XNPV(T461,T462:$DU462,T5:$DU5)","v":41622525.724638857},{"$f":"XNPV(U461,U462:$DU462,U5:$DU5)","v":51951162.075275205},{"$f":"XNPV(V461,V462:$DU462,V5:$DU5)","v":58798599.440012977},{"$f":"XNPV(W461,W462:$DU462,W5:$DU5)","v":66858558.003907233},{"$f":"XNPV(X461,X462:$DU462,X5:$DU5)","v":73699832.359251022},{"$f":"XNPV(Y461,Y462:$DU462,Y5:$DU5)","v":89527934.929932579},{"$f":"XNPV(Z461,Z462:$DU462,Z5:$DU5)","v":130665407.03881997},{"$f":"XNPV(AA461,AA462:$DU462,AA5:$DU5)","v":130553386.5326519},{"$f":"XNPV(AB461,AB462:$DU462,AB5:$DU5)","v":128310031.10018414},{"$f":"XNPV(AC461,AC462:$DU462,AC5:$DU5)","v":129699326.62436062},{"$f":"XNPV(AD461,AD462:$DU462,AD5:$DU5)","v":131150737.1920761},{"$f":"XNPV(AE461,AE462:$DU462,AE5:$DU5)","v":169556063.72212818},{"$f":"XNPV(AF461,AF462:$DU462,AF5:$DU5)","v":169043368.91380048},{"$f":"XNPV(AG461,AG462:$DU462,AG5:$DU5)","v":168453382.24976593},{"$f":"XNPV(AH461,AH462:$DU462,AH5:$DU5)","v":167671816.11494339},{"$f":"XNPV(AI461,AI462:$DU462,AI5:$DU5)","v":166793965.49651647},{"$f":"XNPV(AJ461,AJ462:$DU462,AJ5:$DU5)","v":166126299.78466412},{"$f":"XNPV(AK461,AK462:$DU462,AK5:$DU5)","v":190681511.25415978},{"$f":"XNPV(AL461,AL462:$DU462,AL5:$DU5)","v":190029277.4733541},{"$f":"XNPV(AM461,AM462:$DU462,AM5:$DU5)","v":189294953.65766811},{"$f":"XNPV(AN461,AN462:$DU462,AN5:$DU5)","v":188382508.98819157},{"$f":"XNPV(AO461,AO462:$DU462,AO5:$DU5)","v":216243596.33948782},{"$f":"XNPV(AP461,AP462:$DU462,AP5:$DU5)","v":214516982.94536802},{"$f":"XNPV(AQ461,AQ462:$DU462,AQ5:$DU5)","v":212667061.82293344},{"$f":"XNPV(AR461,AR462:$DU462,AR5:$DU5)","v":210646547.68934983},{"$f":"XNPV(AS461,AS462:$DU462,AS5:$DU5)","v":208448322.36598802},{"$f":"XNPV(AT461,AT462:$DU462,AT5:$DU5)","v":206024631.63311929},{"$f":"XNPV(AU461,AU462:$DU462,AU5:$DU5)","v":203442771.58914998},{"$f":"XNPV(AV461,AV462:$DU462,AV5:$DU5)","v":200618294.44869888},{"$f":"XNPV(AW461,AW462:$DU462,AW5:$DU5)","v":197615814.7883665},{"$f":"XNPV(AX461,AX462:$DU462,AX5:$DU5)","v":194352176.66253379},{"$f":"XNPV(AY461,AY462:$DU462,AY5:$DU5)","v":190888940.18045503},{"$f":"XNPV(AZ461,AZ462:$DU462,AZ5:$DU5)","v":188329010.94324914},{"$f":"XNPV(BA461,BA462:$DU462,BA5:$DU5)","v":185948052.78900862},{"$f":"XNPV(BB461,BB462:$DU462,BB5:$DU5)","v":183337841.26364154},{"$f":"XNPV(BC461,BC462:$DU462,BC5:$DU5)","v":180557000.80301145},{"$f":"XNPV(BD461,BD462:$DU462,BD5:$DU5)","v":177645666.3165423},{"$f":"XNPV(BE461,BE462:$DU462,BE5:$DU5)","v":174548461.92061821},{"$f":"XNPV(BF461,BF462:$DU462,BF5:$DU5)","v":171190375.84157491},{"$f":"XNPV(BG461,BG462:$DU462,BG5:$DU5)","v":167624257.76093832},{"$f":"XNPV(BH461,BH462:$DU462,BH5:$DU5)","v":163807047.21625829},{"$f":"XNPV(BI461,BI462:$DU462,BI5:$DU5)","v":159728349.67853814},{"$f":"XNPV(BJ461,BJ462:$DU462,BJ5:$DU5)","v":155345966.42449114},{"$f":"XNPV(BK461,BK462:$DU462,BK5:$DU5)","v":150705166.61616352},{"$f":"XNPV(BL461,BL462:$DU462,BL5:$DU5)","v":145736593.45642868},{"$f":"XNPV(BM461,BM462:$DU462,BM5:$DU5)","v":140480994.22844091},{"$f":"XNPV(BN461,BN462:$DU462,BN5:$DU5)","v":134871556.74239132},{"$f":"XNPV(BO461,BO462:$DU462,BO5:$DU5)","v":128943962.64377697},{"$f":"XNPV(BP461,BP462:$DU462,BP5:$DU5)","v":122657060.53456815},{"$f":"XNPV(BQ461,BQ462:$DU462,BQ5:$DU5)","v":115996188.70124078},{"$f":"XNPV(BR461,BR462:$DU462,BR5:$DU5)","v":108922778.38518381},{"$f":"XNPV(BS461,BS462:$DU462,BS5:$DU5)","v":101460555.59353776},{"$f":"XNPV(BT461,BT462:$DU462,BT5:$DU5)","v":93552772.7803054},{"$f":"XNPV(BU461,BU462:$DU462,BU5:$DU5)","v":85216144.482119426},{"$f":"XNPV(BV461,BV462:$DU462,BV5:$DU5)","v":76398224.593632266},{"$f":"XNPV(BW461,BW462:$DU462,BW5:$DU5)","v":67107947.016384199},{"$f":"XNPV(BX461,BX462:$DU462,BX5:$DU5)","v":57312021.799969316},{"$f":"XNPV(BY461,BY462:$DU462,BY5:$DU5)","v":46990129.415330671},{"$f":"XNPV(BZ461,BZ462:$DU462,BZ5:$DU5)","v":36114509.617125779},{"$f":"XNPV(CA461,CA462:$DU462,CA5:$DU5)","v":24676484.131785318},{"$f":"XNPV(CB461,CB462:$DU462,CB5:$DU5)","v":12644600.088598514},{"$f":"XNPV(CC461,CC462:$DU462,CC5:$DU5)","v":0},{"$f":"XNPV(CD461,CD462:$DU462,CD5:$DU5)","v":0},{"$f":"XNPV(CE461,CE462:$DU462,CE5:$DU5)","v":0},{"$f":"XNPV(CF461,CF462:$DU462,CF5:$DU5)","v":0},{"$f":"XNPV(CG461,CG462:$DU462,CG5:$DU5)","v":0},{"$f":"XNPV(CH461,CH462:$DU462,CH5:$DU5)","v":0},{"$f":"XNPV(CI461,CI462:$DU462,CI5:$DU5)","v":0},{"$f":"XNPV(CJ461,CJ462:$DU462,CJ5:$DU5)","v":0},{"$f":"XNPV(CK461,CK462:$DU462,CK5:$DU5)","v":0},{"$f":"XNPV(CL461,CL462:$DU462,CL5:$DU5)","v":0},{"$f":"XNPV(CM461,CM462:$DU462,CM5:$DU5)","v":0},{"$f":"XNPV(CN461,CN462:$DU462,CN5:$DU5)","v":0},{"$f":"XNPV(CO461,CO462:$DU462,CO5:$DU5)","v":0},{"$f":"XNPV(CP461,CP462:$DU462,CP5:$DU5)","v":0},{"$f":"XNPV(CQ461,CQ462:$DU462,CQ5:$DU5)","v":0},{"$f":"XNPV(CR461,CR462:$DU462,CR5:$DU5)","v":0},{"$f":"XNPV(CS461,CS462:$DU462,CS5:$DU5)","v":0},{"$f":"XNPV(CT461,CT462:$DU462,CT5:$DU5)","v":0},{"$f":"XNPV(CU461,CU462:$DU462,CU5:$DU5)","v":0},{"$f":"XNPV(CV461,CV462:$DU462,CV5:$DU5)","v":0},{"$f":"XNPV(CW461,CW462:$DU462,CW5:$DU5)","v":0},{"$f":"XNPV(CX461,CX462:$DU462,CX5:$DU5)","v":0},{"$f":"XNPV(CY461,CY462:$DU462,CY5:$DU5)","v":0},{"$f":"XNPV(CZ461,CZ462:$DU462,CZ5:$DU5)","v":0},{"$f":"XNPV(DA461,DA462:$DU462,DA5:$DU5)","v":0},{"$f":"XNPV(DB461,DB462:$DU462,DB5:$DU5)","v":0},{"$f":"XNPV(DC461,DC462:$DU462,DC5:$DU5)","v":0},{"$f":"XNPV(DD461,DD462:$DU462,DD5:$DU5)","v":0},{"$f":"XNPV(DE461,DE462:$DU462,DE5:$DU5)","v":0},{"$f":"XNPV(DF461,DF462:$DU462,DF5:$DU5)","v":0},{"$f":"XNPV(DG461,DG462:$DU462,DG5:$DU5)","v":0},{"$f":"XNPV(DH461,DH462:$DU462,DH5:$DU5)","v":0},{"$f":"XNPV(DI461,DI462:$DU462,DI5:$DU5)","v":0},{"$f":"XNPV(DJ461,DJ462:$DU462,DJ5:$DU5)","v":0},{"$f":"XNPV(DK461,DK462:$DU462,DK5:$DU5)","v":0},{"$f":"XNPV(DL461,DL462:$DU462,DL5:$DU5)","v":0},{"$f":"XNPV(DM461,DM462:$DU462,DM5:$DU5)","v":0},{"$f":"XNPV(DN461,DN462:$DU462,DN5:$DU5)","v":0},{"$f":"XNPV(DO461,DO462:$DU462,DO5:$DU5)","v":0},{"$f":"XNPV(DP461,DP462:$DU462,DP5:$DU5)","v":0},{"$f":"XNPV(DQ461,DQ462:$DU462,DQ5:$DU5)","v":0},{"$f":"XNPV(DR461,DR462:$DU462,DR5:$DU5)","v":0},{"$f":"XNPV(DS461,DS462:$DU462,DS5:$DU5)","v":0},{"$f":"XNPV(DT461,DT462:$DU462,DT5:$DU5)","v":0},{"$f":"XNPV(DU461,DU462:$DU462,DU5:$DU5)","v":0}]
[null,"Holding Period CF",null,null,null,null,null,null,null,null,{"$f":"K462*K457+K463*K456","v":-12375000},{"$f":"L462*L457+L463*L456","v":0},-11269119.672,-15578302.670845198,-44758196.641486801,-3417219.8842536006,-662071.50946799992,-14654386.561787998,-4394026.5617880002,-9753706.5617879983,-6217606.5617879992,-7320052.5617879992,-6051826.5617879992,-14837320.561787996,-39691432.561787985,1417702.6561787997,3663328.6561787995,0,0,0,9084259.2517022062,9177350.1477752924,9283584.2051068395,9380620.877378419,9136399.9183556773,8546182.0679120664,8644985.8868751023,8738998.0781779289,8835932.6471285,8933942.4320905153,8842979.7690297384,8943028.3732896931,9046230.9605126698,9150624.5060514323,9258332.6377968453,9367308.5564169586,9479769.720107099,9593581.0595987886,9711059.09876341,9829975.7133255061,8841286.8749023732,8582903.4400520064,8692243.9635606352,8802977.4131536186,8804535.2441241145,8918937.9086839836,9037139.6328471452,9156907.8717386536,167624257.76093832,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX462*BX457+BX463*BX456","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Project IRR over Holding Period",null,null,{"$f":"XIRR(K464:DU464,K5:DU5)","v":8.3965101838111872E-2}]
[]
[]
["Grpahs"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K8,K4,NA)","v":{"$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"},{"$error":"#N/A"},"2017-06-01","2017-12-01","2018-06-01","2018-12-01","2019-06-01","2019-12-01","2020-06-01","2020-12-01","2021-06-01","2021-12-01","2022-06-01","2022-12-01",{"$f":"IF(AQ8,AQ4,NA)","v":"2023-06-01"},"2023-12-01","2024-06-01","2024-12-01","2025-06-01","2025-12-01","2026-06-01","2026-12-01","2027-06-01","2027-12-01","2028-06-01","2028-12-01","2029-06-01","2029-12-01","2030-06-01","2030-12-01","2031-06-01","2031-12-01","2032-06-01","2032-12-01","2033-06-01","2033-12-01","2034-06-01","2034-12-01","2035-06-01","2035-12-01","2036-06-01","2036-12-01","2037-06-01","2037-12-01","2038-06-01","2038-12-01",{"$f":"IF(BW8,BW4,NA)","v":"2039-06-01"},"2039-12-01","2040-06-01","2040-12-01","2041-06-01","2041-12-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(DC8,DC4,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"},{"$error":"#N/A"}]
[null,"CFADS",null,null,null,null,null,null,null,null,{"$f":"IF(K8,K387,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"},9084259.2517022062,9177350.1477752924,9283584.2051068395,9380620.877378419,9136399.9183556773,8546182.0679120664,8644985.8868751023,8738998.0781779289,8835932.6471285,8933942.4320905153,8842979.7690297384,8943028.3732896931,{"$f":"IF(AQ8,AQ387,NA)","v":9046230.9605126698},9150624.5060514323,9258332.6377968453,9367308.5564169586,9479769.720107099,9593581.0595987886,9711059.09876341,9829975.7133255061,9688029.049516242,9809032.5029165782,9933993.1012121551,10060545.615032706,10062325.993284702,10193071.895638838,10161620.678855423,9242326.4126751348,9350109.5595877077,9459035.2773427758,9571649.3338694144,9685489.731848672,9803225.3118741028,9941076.8483949285,10083653.92409136,10228275.871065235,10377896.163430102,10529705.117126511,10686804.40224682,10846247.550287394,11011293.767714212,11178851.476212993,11352347.462174391,11528536.109113423,{"$f":"IF(BW8,BW387,NA)","v":11707459.207179293},11889159.195105113,12073679.170273937,12261062.898941021,12451354.826614713,12644600.088598514,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(DC8,DC387,NA)","v":{"$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"}]
[null,"Debt Service",null,null,null,null,null,null,null,null,{"$f":"IF(K8,K388+K389,NA)","v":{"$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"},{"$error":"#N/A"},6882014.5846228832,6952537.9907388575,7033018.3372021504,7106530.9677109234,6921515.0896633919,6474380.3544788379,6549231.7324811378,6620453.0895287339,6693888.3690367425,6768138.2061291775,6699227.0977498014,6775021.4949164335,{"$f":"IF(AQ8,AQ388+AQ389,NA)","v":6853205.2731156582},6932291.2924632058,7013888.3619673066,7096445.8760734536,7181643.7273538625,7267864.4390899912,7356862.9536086433,7446951.2979738675,7339415.9466032134,7431085.2294822559,7525752.3494031485,7621625.4659338677,7622974.2373368964,7722024.1633627564,7698197.4839813802,7001762.4338447992,7083416.3330209907,7165935.8161687693,7251249.4953556163,7337492.2210974311,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW8,BW388+BW389,NA)","v":0},0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(DC8,DC388+DC389,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"},{"$error":"#N/A"}]
[null,"Sub Debt Service",null,null,null,null,null,null,null,null,{"$f":"IF(K469,K399+K400,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"},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AQ469,AQ399+AQ400,NA)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW469,BW399+BW400,NA)","v":0},0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(DC469,DC399+DC400,NA)","v":{"$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"}]
[]
[null,"NA",null,{"$f":"MATCH(TRUE,FALSE)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(K7,K8),K4,NA)","v":"2015-10-01"},"2015-11-01","2015-12-01","2016-01-01","2016-02-01","2016-03-01","2016-04-01","2016-05-01","2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-12-01","2018-06-01","2018-12-01","2019-06-01","2019-12-01","2020-06-01","2020-12-01","2021-06-01","2021-12-01","2022-06-01","2022-12-01",{"$f":"IF(OR(AQ7,AQ8),AQ4,NA)","v":"2023-06-01"},"2023-12-01","2024-06-01","2024-12-01","2025-06-01","2025-12-01","2026-06-01","2026-12-01","2027-06-01","2027-12-01","2028-06-01","2028-12-01","2029-06-01","2029-12-01","2030-06-01","2030-12-01","2031-06-01","2031-12-01","2032-06-01","2032-12-01","2033-06-01","2033-12-01","2034-06-01","2034-12-01","2035-06-01","2035-12-01","2036-06-01","2036-12-01","2037-06-01","2037-12-01","2038-06-01","2038-12-01",{"$f":"IF(OR(BW7,BW8),BW4,NA)","v":"2039-06-01"},"2039-12-01","2040-06-01","2040-12-01","2041-06-01","2041-12-01",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OR(DC7,DC8),DC4,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"},{"$error":"#N/A"}]
[null,"Equity Value",null,null,null,null,null,null,null,null,{"$f":"IF(K476,K455,NA)","v":-6447299.9512220249},7518529.0270713912,7728490.7313894322,19359904.282034934,27628644.969467696,27999528.218599096,28363187.183538079,28743930.829488788,29117258.124581769,29508124.318380892,29904237.447890837,30292634.85061441,30699279.144989438,31098002.580294453,31515458.023774303,31938517.333510246,32325514.614277195,32759448.015760943,33184929.004739549,33630399.070501901,57478006.725225918,58462140.07418628,59517806.787773743,60575434.461289719,61154752.884166606,61304516.278195105,74506260.621625051,76074718.261124551,77723994.203285471,79414055.565062314,96784090.181037381,98656520.510466784,{"$f":"IF(AQ476,AQ455,NA)","v":100609534.55867673},102621050.52213433,104696598.83959536,106811341.43216711,109017171.10551125,111265701.62149733,113611133.08870885,116003052.18407273,118088165.17822978,120713227.802928,123425648.29492202,126196487.79770187,128888180.41619158,131868612.88460039,134721310.35817665,136303531.59907946,139840129.48279831,143503763.07503235,147303656.44278523,151206984.26881224,140108750.36832315,136026902.99269584,131653008.07357742,126907149.45980254,121830701.80318026,116373882.53236355,110517611.4549273,104214119.09245378,97490427.923957244,90276208.838171586,82589814.777870372,74365319.90335533,{"$f":"IF(BW476,BW455,NA)","v":65611273.345770061},56283878.172497302,46354919.301284172,35786440.550008371,24564115.00437253,12644600.088598514,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(DC476,DC455,NA)","v":{"$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"}]
[null,"Project Value",null,null,null,null,null,null,null,null,{"$f":"IF(K476,K463,NA)","v":-65063064.430034548},-53258552.111025073,-53854546.148673765,-43061982.058168188,-27771291.752605382,17176998.190906845,20817204.966757413,21719642.017634615,36767873.664396547,41622525.724638857,51951162.075275205,58798599.440012977,66858558.003907233,73699832.359251022,89527934.929932579,130665407.03881997,130553386.5326519,128310031.10018414,129699326.62436062,131150737.1920761,169556063.72212818,169043368.91380048,168453382.24976593,167671816.11494339,166793965.49651647,166126299.78466412,190681511.25415978,190029277.4733541,189294953.65766811,188382508.98819157,216243596.33948782,214516982.94536802,{"$f":"IF(AQ476,AQ463,NA)","v":212667061.82293344},210646547.68934983,208448322.36598802,206024631.63311929,203442771.58914998,200618294.44869888,197615814.7883665,194352176.66253379,190888940.18045503,188329010.94324914,185948052.78900862,183337841.26364154,180557000.80301145,177645666.3165423,174548461.92061821,171190375.84157491,167624257.76093832,163807047.21625829,159728349.67853814,155345966.42449114,150705166.61616352,145736593.45642868,140480994.22844091,134871556.74239132,128943962.64377697,122657060.53456815,115996188.70124078,108922778.38518381,101460555.59353776,93552772.7803054,85216144.482119426,76398224.593632266,{"$f":"IF(BW476,BW463,NA)","v":67107947.016384199},57312021.799969316,46990129.415330671,36114509.617125779,24676484.131785318,12644600.088598514,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(DC476,DC463,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"},{"$error":"#N/A"}]
[]
[]
["Balance Sheet"]
[null,"Equity Balance"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"J487","v":0},{"$f":"K487","v":13869430.062820494},13977019.765333313,25351990.987846132,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,25127607.211811453,17126807.1548515,9271339.8318360746,1305380.0671945824,-7219495.7760083992,-15592575.13739755,-23824521.640923664,-31910370.869428791,-39846574.481629856,-47773465.63288299,-55702488.814437672,-63469844.234630994,-71071404.265112981,-78501318.76946868,-85755202.329957634,-92826869.431795493,-87584177.384178281,-82148068.27749081,-76513591.836946696,-70874376.888825625,-65027120.964260802,-58968647.290280953,-52693533.417050689,-46291941.147094235,-39661694.020266205,-32923016.829503313,-26743833.985506579,-20343765.979977455,-13733230.605646903,-6905189.2303330535,145635.10656922963,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,{"$f":"BW487","v":-1.4901161193847656E-8},-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8]
[null,null,"Add: New Issues",null,null,null,null,null,null,null,{"$f":"K179","v":13869430.062820494},107589.70251281977,11374971.222512819,7926234.1984789111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Income ",null,null,null,null,null,null,null,{"$f":"K379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6018896.7135502417,-5856468.2463868111,-5678414.0856195083,-5506853.9769264646,-5862856.2793261427,-6376129.0259582242,-6207413.7061797474,-6040739.5193639416,-5868409.1712017413,-5692175.8169124238,-5861064.9074413767,-5677532.3200192889,{"$f":"AQ379","v":-5487620.3624325227},-5293178.3602715675,-5091996.7987655764,-4886002.2727747513,7454597.328634318,7672827.2126776073,7898584.2413336467,8129774.7148433644,8104199.7445988078,8341753.8274932811,8587481.5085085519,8839163.6476522684,8970548.956749972,9233551.6024203524,9339041.089007359,8558978.0851832703,8794709.1177494898,9035827.1573010087,9284981.4496742189,9539854.625279475,9803225.3118741028,9941076.8483949285,10083653.92409136,10228275.871065235,10377896.163430102,10529705.117126511,10686804.40224682,10846247.550287394,11011293.767714212,11178851.476212993,11352347.462174391,11528536.109113423,{"$f":"BW379","v":11707459.207179293},11889159.195105113,12073679.170273937,12261062.898941021,12451354.826614713,12644600.088598514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Dividends",null,null,null,null,null,null,null,{"$f":"K403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2131721.2609633487,2144331.8105731425,2177053.2373959157,2459105.7877150276,2662019.5638768394,1996950.335430928,2024532.7973463684,2045109.7091411869,2067794.4409993221,2234715.3343407139,2067958.2741133044,2089823.1001740345,{"$f":"AQ403","v":2113939.668049464},2136736.1440841258,2161886.7617233912,2185664.8290630961,2211905.2810171079,2236718.1059901449,2264107.8007895425,2490559.7667222931,2256943.8200339861,2283280.1535134297,2312367.6352782878,2437571.37769581,2340301.8299219464,2494874.4116574582,3159858.2450106237,2158910.0796541446,2184173.743418938,2207785.7819871595,2234157.1127719358,9685489.7318487205,9803225.3118741028,9941076.8483949285,10083653.92409136,10228275.871065235,10377896.163430102,10529705.117126511,10686804.40224682,10846247.550287394,11011293.767714212,11178851.476212993,11352347.462174391,11528536.109113423,{"$f":"BW403","v":11707459.207179293},11889159.195105113,12073679.170273937,12261062.898941021,12451354.826614713,12644600.088598514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,{"$f":"K483+K484+K485-K486","v":13869430.062820494},{"$f":"L483+L484+L485-L486","v":13977019.765333313},25351990.987846132,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,25127607.211811453,17126807.1548515,9271339.8318360746,1305380.0671945824,-7219495.7760083992,-15592575.13739755,-23824521.640923664,-31910370.869428791,-39846574.481629856,-47773465.63288299,-55702488.814437672,-63469844.234630994,-71071404.265112981,-78501318.76946868,-85755202.329957634,-92826869.431795493,-87584177.384178281,-82148068.27749081,-76513591.836946696,-70874376.888825625,-65027120.964260802,-58968647.290280953,-52693533.417050689,-46291941.147094235,-39661694.020266205,-32923016.829503313,-26743833.985506579,-20343765.979977455,-13733230.605646903,-6905189.2303330535,145635.10656922963,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,{"$f":"BX483+BX484+BX485-BX486","v":-1.4901161193847656E-8},-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8]
[]
[null,"Assets"]
[null,null,"Working Capital",null,null,null,null,null,null,null,{"$f":"K23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DSRA Account",null,null,null,null,null,null,null,{"$f":"K312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6882014.5846228832,6952537.9907388575,7033018.3372021504,7106530.9677109234,6921515.0896633919,6474380.3544788379,6549231.7324811378,6620453.0895287339,6693888.3690367425,6768138.2061291775,6699227.0977498014,6775021.4949164335,6853205.2731156582,{"$f":"AQ312","v":6932291.2924632058},7013888.3619673066,7096445.8760734536,7181643.7273538625,7267864.4390899912,7356862.9536086433,7446951.2979738675,7339415.9466032134,7431085.2294822559,7525752.3494031485,7621625.4659338677,7622974.2373368964,7722024.1633627564,7698197.4839813802,7001762.4338447992,7083416.3330209907,7165935.8161687693,7251249.4953556163,7337492.2210974786,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividend Lock-up Account",null,null,null,null,null,null,null,{"$f":"K321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"VAT Receivable",null,null,null,null,null,null,null,{"$f":"K55","v":1125000},1125000,1126738.1519999998,2542947.4857131997,5587567.042212001,4610760.3646776015,878805.31235760124,1811565.3123576012,1811565.3123576012,1450845.3123576012,1616625.3123576012,1362591.3123576012,1362591.3123576012,2022885.3123576012,5081031.3123576008,3663328.6561788013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated Development Fee",null,null,null,null,null,null,null,{"$f":"K358","v":0},{"$f":"L358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Plant",null,null,null,null,null,null,null,{"$f":"K54","v":11250000},11250000,22517381.52,36679474.857131995,78393051.942120001,82787078.503908008,87181105.065696001,100902731.62748399,105296758.18927199,115411184.75105998,121463011.31284797,129037097.87463596,135088924.43642396,149265950.99821195,185899237.55999994,185899237.55999994,185899237.55999994,185899237.55999994,185899237.55999994,185899237.55999994,174280535.21249995,162661832.86499995,151043130.51749995,139424428.16999996,127805725.82249996,116187023.47499996,104568321.12749997,92949618.779999971,81330916.432499975,69712214.084999979,58093511.737499982,46474809.389999986,{"$f":"AQ54","v":34856107.042499989},23237404.694999989,11618702.347499989,0,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,{"$f":"BW54","v":-7.4505805969238281E-9},-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,{"$f":"DC54","v":-7.4505805969238281E-9},-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9]
[null,null,"Net IDC",null,null,null,null,null,null,null,{"$f":"K356","v":0},2812.5,5625,8441.8453799999988,32243.710357284242,178712.15083496593,335430.26098015741,495530.42414350447,696326.68363870145,909924.17610795354,1151179.4041713306,1410294.6768919702,1690444.8858960189,1988123.2034949539,2327361.9119195398,2775999.7037096554,3222342.6705852142,3660769.6558828717,4100416.4358311971,4541285.6024938226,4257455.2523379587,3973624.9021820948,3689794.5520262308,3405964.2018703669,3122133.851714503,2838303.5015586391,2554473.1514027752,2270642.8012469113,1986812.4510910474,1702982.1009351835,1419151.7507793196,1135321.4006234556,{"$f":"AQ356","v":851491.05046759173},567660.70031172782,283830.35015586391,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC356","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Fees",null,null,null,null,null,null,null,{"$f":"K357","v":2619430.0628204942},2724207.265333314,2828984.4678461337,2933761.6703589535,3034574.2146301819,3109237.8892175127,3181017.0896318103,3249907.212625891,3310078.2000900055,3367339.8164236532,3418110.6292131813,3464916.5341260592,3506797.4342017984,3544694.673233245,3573521.5359406802,3579222.5535650407,3584639.6094335169,3589774.3152877782,3594631.7950850693,3599211.4597200197,3374260.7434875183,3149310.0272550168,2924359.3110225154,2699408.594790014,2474457.8785575125,2249507.1623250111,2024556.4460925099,1799605.7298600087,1574655.0136275075,1349704.2973950063,1124753.5811625051,899802.86493000388,{"$f":"AQ357","v":674852.14869750268},449901.43246500148,224950.71623250024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Assets",null,null,null,null,null,null,{"$f":"SUM(K490:K497)","v":14994430.062820494},{"$f":"SUM(L490:L497)","v":15102019.765333313},26478729.139846131,42164625.858584151,87047436.90931946,90685788.90863809,91576357.728665575,106459734.576611,111114728.3853583,121139294.0559492,127648926.65859009,135274900.3980116,141648758.0688794,156821654.18729776,196881152.32021776,195917788.47345346,{"$f":"SUM(AA490:AA497)","v":192706219.84001869},193149781.53117058,193594285.7909162,200921749.20683667,188864789.19906428,176817786.13163924,164763815.34825963,152451316.05632374,139876697.90725079,127824065.87136476,115767803.81452399,103713755.68014364,91660522.103347719,79464127.581079975,67412438.564358249,55363138.928669102,43314741.534128286,31268855.189744025,19223929.289961807,7181643.7273538625,7267864.4390899837,7356862.9536086358,7446951.2979738601,7339415.946603206,7431085.2294822484,7525752.3494031411,7621625.4659338603,7622974.2373368889,7722024.1633627489,7698197.4839813728,7001762.4338447917,7083416.3330209833,7165935.8161687618,7251249.4953556089,7337492.2210974712,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,{"$f":"SUM(BX490:BX497)","v":-7.4505805969238281E-9},-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9]
[]
[null,null,"VAT Debt",null,null,null,null,null,null,null,{"$f":"K161","v":1125000},1125000,1126738.1519999998,2542947.4857131997,5587567.042212001,4610760.3646776015,878805.31235760124,1811565.3123576012,1811565.3123576012,1450845.3123576012,1616625.3123576012,1362591.3123576012,1362591.3123576012,2022885.3123576012,5081031.3123576008,3663328.6561788013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Senior Debt - Construction",null,null,null,null,null,null,null,{"$f":"K206","v":0},0,0,6343453.1865459066,48181644.68078243,52796803.357635446,57419327.229982935,71369944.077928364,76024937.886675671,86410223.557266563,92754076.15990746,100634083.89932898,107007941.57019676,121520543.68861514,158521895.82153514,158976234.63094962,159427994.65369365,159871556.34484556,160316060.60459119,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Senior Debt - Term Loan",null,null,null,null,null,null,null,{"$f":"K252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,167643524.02051163,163737181.98725283,159690978.97678772,155492475.51642355,151145935.98912916,147096193.68325922,143416641.0087623,139592325.45544764,135624126.54957241,131507096.58497754,127237593.21396293,123114927.37879588,118832983.16330007,{"$f":"AQ252","v":114386145.79924123},109770173.95921266,104979131.6199194,100008513.15914932,94852041.823268235,89504931.231099427,83960543.134920552,78213792.835428834,72458206.19374305,66494399.639684089,60315158.882984541,53914915.384431109,47383718.183628947,40621214.313484676,33745596.419351362,27427182.312998429,20899166.421815656,14156438.725688655,7191857.1145282341,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Defaulted Debt"]
[null,null,"Re-financed Debt",null,null,null,null,null,null,null,{"$f":"K279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sub-Debt",null,null,null,null,null,null,null,{"$f":"K292+K191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ292+AQ191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW292+BW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC292+DC191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity",null,null,null,null,null,null,null,{"$f":"K487","v":13869430.062820494},{"$f":"L487","v":13977019.765333313},25351990.987846132,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,33278225.186325043,25127607.211811453,17126807.1548515,9271339.8318360746,1305380.0671945824,-7219495.7760083992,-15592575.13739755,-23824521.640923664,-31910370.869428791,-39846574.481629856,-47773465.63288299,-55702488.814437672,-63469844.234630994,-71071404.265112981,-78501318.76946868,-85755202.329957634,-92826869.431795493,-87584177.384178281,-82148068.27749081,-76513591.836946696,-70874376.888825625,-65027120.964260802,-58968647.290280953,-52693533.417050689,-46291941.147094235,-39661694.020266205,-32923016.829503313,-26743833.985506579,-20343765.979977455,-13733230.605646903,-6905189.2303330535,145635.10656922963,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,{"$f":"BX487","v":-1.4901161193847656E-8},-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8]
[null,null,null,"Total Liabilites and Capital",null,null,null,null,null,null,{"$f":"SUM(K500:K506)","v":14994430.062820494},{"$f":"SUM(L500:L506)","v":15102019.765333313},26478729.139846131,42164625.858584151,87047436.909319475,90685788.90863809,91576357.72866559,106459734.57661101,111114728.38535832,121139294.05594921,127648926.65859011,135274900.39801162,141648758.06887943,156821654.18729779,196881152.32021779,195917788.47345346,192706219.84001869,193149781.53117061,193594285.79091623,200921749.20683667,188864789.19906428,176817786.13163921,164763815.34825963,152451316.05632374,139876697.90725082,127824065.87136474,115767803.81452398,103713755.68014362,91660522.103347689,79464127.58107993,67412438.564358205,55363138.928669073,43314741.534128249,31268855.189743981,19223929.28996177,7181643.7273538262,7267864.4390899539,7356862.9536086172,7446951.2979738563,7339415.9466032088,7431085.2294822484,7525752.3494031355,7621625.4659338519,7622974.237336874,7722024.1633627415,7698197.4839813635,7001762.4338447824,7083416.333020974,7165935.8161687534,7251249.4953556014,7337492.2210974637,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,{"$f":"SUM(BX500:BX506)","v":-1.4901161193847656E-8},-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8,-1.4901161193847656E-8]
[]
[null,null,"Difference",null,null,null,null,null,null,null,{"$f":"K507-K498","v":0},{"$f":"L507-L498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.4703483581542969E-8,-3.7252902984619141E-8,-3.6321580410003662E-8,-2.9802322387695313E-8,-1.862645149230957E-8,0,0,0,0,-8.3819031715393066E-9,-1.4901161193847656E-8,-7.4505805969238281E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-8.3819031715393066E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,{"$f":"BX507-BX498","v":-7.4505805969238281E-9},-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L509-K509","v":0},{"$f":"M509-L509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.4703483581542969E-8,7.4505805969238281E-9,9.3132257461547852E-10,6.5192580223083496E-9,1.1175870895385742E-8,1.862645149230957E-8,0,0,0,-8.3819031715393066E-9,-6.5192580223083496E-9,7.4505805969238281E-9,-1.862645149230957E-9,0,0,9.3132257461547852E-10,9.3132257461547852E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY509-BX509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Test",null,null,null,null,null,{"$f":"AND(K511:DU511)","v":true},null,{"$f":"ROUND(K509,2)=0","v":true},{"$f":"ROUND(L509,2)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(BX509,2)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,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,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z510*2","v":0}]
[]
[null,null,null,"pf_sheet_name",{"$f":"sheet_name(K512)","v":"Debt and Cash Waterfall (SA)"}]

{"sheet":"Annual Cash Flows","index":9,"n_rows":29,"n_cols":36,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"YEAR('Timing and Operations'!F5)","v":2017},{"$f":"E1+1","v":2018},{"$f":"F1+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048]
[]
["Cash Flow "]
[null,"EBITDA",null,null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!383:383)","v":9084259.2517022062},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!383:383)","v":18460934.352882132},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!383:383)","v":18517020.795734096},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!383:383)","v":17191167.954787169},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!383:383)","v":17574930.725306429},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!383:383)","v":17776922.201120254},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!383:383)","v":17989259.333802365},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!383:383)","v":18408957.143848278},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!383:383)","v":18847078.276524059},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!383:383)","v":19304640.158362199},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!383:383)","v":19518004.762841746},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!383:383)","v":19743025.604128733},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!383:383)","v":20122871.608317409},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!383:383)","v":20521231.476035576},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!383:383)","v":21071534.144110382},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!383:383)","v":21647942.983637221},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!383:383)","v":22252012.177601859},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!383:383)","v":22885406.597127184},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!383:383)","v":23549910.8965661},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!383:383)","v":24247439.450712379},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!383:383)","v":24980047.220573261},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!383:383)","v":25749941.643871296},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!383:383)","v":26555423.218620248},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!383:383)","v":27386100.989004627},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!383:383)","v":28242763.11492084},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!383:383)","v":14450971.529826874},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!383:383)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!383:383)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!383:383)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!383:383)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!383:383)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!383:383)","v":0}]
[null,"Less WC Change",null,null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!384:384)","v":0}]
[null,"Add Interest Income",null,null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!385:385)","v":0}]
[null,"Less Taxes",null,null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!386:386)","v":166538.90154131409},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!386:386)","v":2479098.1718475372},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!386:386)","v":2617258.3724250323},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!386:386)","v":2763297.1338790823},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!386:386)","v":2860675.824640898},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!386:386)","v":2943738.8620707626},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!386:386)","v":3030929.9313390474},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!386:386)","v":3122505.9025716577},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!386:386)","v":3218742.705483912},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!386:386)","v":3319427.902327531},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!386:386)","v":3423262.6236255784},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!386:386)","v":3530345.389365105},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!386:386)","v":1806371.4412283592},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!386:386)","v":0}]
[null,null,"Subtotal CFADS",null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!387:387)","v":9084259.2517022062},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!387:387)","v":18460934.352882132},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!387:387)","v":18517020.795734096},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!387:387)","v":17191167.954787169},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!387:387)","v":17574930.725306429},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!387:387)","v":17776922.201120254},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!387:387)","v":17989259.333802365},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!387:387)","v":18408957.143848278},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!387:387)","v":18847078.276524059},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!387:387)","v":19304640.158362199},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!387:387)","v":19518004.762841746},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!387:387)","v":19743025.604128733},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!387:387)","v":20122871.608317409},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!387:387)","v":20354692.574494261},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!387:387)","v":18592435.972262844},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!387:387)","v":19030684.61121219},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!387:387)","v":19488715.043722775},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!387:387)","v":20024730.772486288},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!387:387)","v":20606172.034495339},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!387:387)","v":21216509.519373331},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!387:387)","v":21857541.318001606},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!387:387)","v":22531198.938387387},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!387:387)","v":23235995.316292718},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!387:387)","v":23962838.36537905},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!387:387)","v":24712417.725555733},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!387:387)","v":12644600.088598514},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!387:387)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!387:387)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!387:387)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!387:387)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!387:387)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!387:387)","v":0}]
[null,"Less Senior Debt Repayment",null,null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!388:388)","v":3906342.0332588013},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!388:388)","v":8244706.4708292875},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!388:388)","v":8396281.8331643417},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!388:388)","v":7503868.2278115675},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!388:388)","v":8085228.8704700954},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!388:388)","v":8392169.2061816566},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!388:388)","v":8728781.5795546491},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!388:388)","v":9407014.1793218218},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!388:388)","v":10127089.796651173},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!388:388)","v":10891498.68834769},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!388:388)","v":11502336.941177506},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!388:388)","v":12143047.310758505},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!388:388)","v":12931440.699355597},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!388:388)","v":13638121.764277585},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!388:388)","v":12846429.997535706},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!388:388)","v":13707309.307287423},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!388:388)","v":7191857.1145282341},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!388:388)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!388:388)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!388:388)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!388:388)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!388:388)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!388:388)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!388:388)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!388:388)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!388:388)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!388:388)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!388:388)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!388:388)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!388:388)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!388:388)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!388:388)","v":0}]
[null,"Less Senior Debt Interest",null,null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!389:389)","v":2975672.5513640819},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!389:389)","v":5740849.8571117204},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!389:389)","v":5631764.2242099717},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!389:389)","v":5519743.8591484092},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!389:389)","v":5229112.5880953809},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!389:389)","v":5075196.0976973232},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!389:389)","v":4899445.1884774435},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!389:389)","v":4539165.4751086906},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!389:389)","v":4150999.8067761417},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!389:389)","v":3733228.7043509455},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!389:389)","v":3284030.3033995749},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!389:389)","v":2813790.2681268994},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!389:389)","v":2313159.0039151669},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!389:389)","v":1782099.8830665508},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!389:389)","v":1238748.7693300834},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!389:389)","v":709876.00423696241},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!389:389)","v":145635.10656919674},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!389:389)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!389:389)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!389:389)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!389:389)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!389:389)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!389:389)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!389:389)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!389:389)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!389:389)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!389:389)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!389:389)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!389:389)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!389:389)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!389:389)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!389:389)","v":0}]
[null,null,"Subtotal CF After Senior Debt",null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!390:390)","v":2202244.667079323},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!390:390)","v":4475378.024941124},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!390:390)","v":4488974.738359781},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!390:390)","v":4167555.8678271924},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!390:390)","v":4260589.2667409526},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!390:390)","v":4309556.8972412739},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!390:390)","v":4361032.5657702703},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!390:390)","v":4462777.4894177653},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!390:390)","v":4568988.6730967415},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!390:390)","v":4679912.7656635642},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!390:390)","v":4731637.5182646681},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!390:390)","v":4786188.0252433289},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!390:390)","v":4878271.9050466456},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!390:390)","v":4934470.9271501247},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!390:390)","v":4507257.2053970527},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!390:390)","v":4613499.2996878047},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!390:390)","v":12151222.822625345},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!390:390)","v":20024730.772486288},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!390:390)","v":20606172.034495339},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!390:390)","v":21216509.519373331},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!390:390)","v":21857541.318001606},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!390:390)","v":22531198.938387387},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!390:390)","v":23235995.316292718},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!390:390)","v":23962838.36537905},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!390:390)","v":24712417.725555733},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!390:390)","v":12644600.088598514},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!390:390)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!390:390)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!390:390)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!390:390)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!390:390)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!390:390)","v":0}]
[null,"Add Withdrawals from DSRA",null,null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!393:393)","v":0}]
[null,"Less Contributions/Top Up to DSRA",null,null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!394:394)","v":70523.4061159743},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!394:394)","v":153992.97697206587},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!394:394)","v":-632150.61323208548},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!394:394)","v":146072.73504989594},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!394:394)","v":147685.11660044361},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!394:394)","v":6883.288787255995},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!394:394)","v":157269.79754677229},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!394:394)","v":164154.58361024782},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!394:394)","v":171418.56301653758},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!394:394)","v":179086.85888387635},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!394:394)","v":-15866.06849161163},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!394:394)","v":190540.23645161185},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!394:394)","v":100398.69742888864},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!394:394)","v":-720261.7295179572},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!394:394)","v":164173.38232397009},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!394:394)","v":171556.40492870938},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!394:394)","v":-7337492.2210974786},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!394:394)","v":0}]
[null,null,"Subtotal After DSRA",null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!395:395)","v":2131721.2609633487},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!395:395)","v":4321385.0479690582},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!395:395)","v":5121125.3515918665},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!395:395)","v":4021483.1327772965},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!395:395)","v":4112904.150140509},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!395:395)","v":4302673.6084540188},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!395:395)","v":4203762.768223498},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!395:395)","v":4298622.9058075175},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!395:395)","v":4397570.110080204},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!395:395)","v":4500825.9067796879},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!395:395)","v":4747503.5867562797},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!395:395)","v":4595647.788791718},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!395:395)","v":4777873.207617756},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!395:395)","v":5654732.6566680819},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!395:395)","v":4343083.8230730826},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!395:395)","v":4441942.8947590953},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!395:395)","v":19488715.043722823},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!395:395)","v":20024730.772486288},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!395:395)","v":20606172.034495339},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!395:395)","v":21216509.519373331},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!395:395)","v":21857541.318001606},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!395:395)","v":22531198.938387387},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!395:395)","v":23235995.316292718},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!395:395)","v":23962838.36537905},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!395:395)","v":24712417.725555733},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!395:395)","v":12644600.088598514},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!395:395)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!395:395)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!395:395)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!395:395)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!395:395)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!395:395)","v":0}]
[null,"Less Cash Sweep",null,null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!391:391)","v":0}]
[null,null,"Subtotal After Sweep"]
[null,"Less Cash Trapped",null,null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!396:396)","v":0}]
[null,null,"Subtotal CF Available for Sub-Debt",null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!398:398)","v":2131721.2609633487},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!398:398)","v":4321385.0479690582},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!398:398)","v":5121125.3515918665},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!398:398)","v":4021483.1327772965},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!398:398)","v":4112904.150140509},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!398:398)","v":4302673.6084540188},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!398:398)","v":4203762.768223498},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!398:398)","v":4298622.9058075175},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!398:398)","v":4397570.110080204},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!398:398)","v":4500825.9067796879},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!398:398)","v":4747503.5867562797},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!398:398)","v":4595647.788791718},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!398:398)","v":4777873.207617756},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!398:398)","v":5654732.6566680819},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!398:398)","v":4343083.8230730826},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!398:398)","v":4441942.8947590953},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!398:398)","v":19488715.043722823},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!398:398)","v":20024730.772486288},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!398:398)","v":20606172.034495339},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!398:398)","v":21216509.519373331},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!398:398)","v":21857541.318001606},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!398:398)","v":22531198.938387387},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!398:398)","v":23235995.316292718},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!398:398)","v":23962838.36537905},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!398:398)","v":24712417.725555733},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!398:398)","v":12644600.088598514},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!398:398)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!398:398)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!398:398)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!398:398)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!398:398)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!398:398)","v":0}]
[null,"Less Interest on the Sub-Debt",null,null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!399:399)","v":0}]
[null,"Less repayment of Sub-Debt",null,null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!400:400)","v":0}]
[null,null,"Dividends",null,{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$1,'Debt and Cash Waterfall (SA)'!403:403)","v":2131721.2609633487},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$1,'Debt and Cash Waterfall (SA)'!403:403)","v":4321385.0479690582},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$1,'Debt and Cash Waterfall (SA)'!403:403)","v":5121125.3515918665},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$1,'Debt and Cash Waterfall (SA)'!403:403)","v":4021483.1327772965},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$1,'Debt and Cash Waterfall (SA)'!403:403)","v":4112904.150140509},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$1,'Debt and Cash Waterfall (SA)'!403:403)","v":4302673.6084540188},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$1,'Debt and Cash Waterfall (SA)'!403:403)","v":4203762.768223498},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$1,'Debt and Cash Waterfall (SA)'!403:403)","v":4298622.9058075175},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$1,'Debt and Cash Waterfall (SA)'!403:403)","v":4397570.110080204},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$1,'Debt and Cash Waterfall (SA)'!403:403)","v":4500825.9067796879},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$1,'Debt and Cash Waterfall (SA)'!403:403)","v":4747503.5867562797},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$1,'Debt and Cash Waterfall (SA)'!403:403)","v":4595647.788791718},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$1,'Debt and Cash Waterfall (SA)'!403:403)","v":4777873.207617756},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$1,'Debt and Cash Waterfall (SA)'!403:403)","v":5654732.6566680819},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$1,'Debt and Cash Waterfall (SA)'!403:403)","v":4343083.8230730826},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$1,'Debt and Cash Waterfall (SA)'!403:403)","v":4441942.8947590953},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$1,'Debt and Cash Waterfall (SA)'!403:403)","v":19488715.043722823},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$1,'Debt and Cash Waterfall (SA)'!403:403)","v":20024730.772486288},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$1,'Debt and Cash Waterfall (SA)'!403:403)","v":20606172.034495339},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$1,'Debt and Cash Waterfall (SA)'!403:403)","v":21216509.519373331},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$1,'Debt and Cash Waterfall (SA)'!403:403)","v":21857541.318001606},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$1,'Debt and Cash Waterfall (SA)'!403:403)","v":22531198.938387387},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$1,'Debt and Cash Waterfall (SA)'!403:403)","v":23235995.316292718},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$1,'Debt and Cash Waterfall (SA)'!403:403)","v":23962838.36537905},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$1,'Debt and Cash Waterfall (SA)'!403:403)","v":24712417.725555733},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$1,'Debt and Cash Waterfall (SA)'!403:403)","v":12644600.088598514},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$1,'Debt and Cash Waterfall (SA)'!403:403)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$1,'Debt and Cash Waterfall (SA)'!403:403)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$1,'Debt and Cash Waterfall (SA)'!403:403)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$1,'Debt and Cash Waterfall (SA)'!403:403)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$1,'Debt and Cash Waterfall (SA)'!403:403)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$1,'Debt and Cash Waterfall (SA)'!403:403)","v":0}]
[]
[null,null,null,null,{"$f":"YEAR('Timing and Operations'!F2)","v":2015},{"$f":"E23+1","v":2016},{"$f":"F23+1","v":2017},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]
[null,null,null,{"$f":"'Debt and Cash Waterfall (SA)'!B477","v":"Equity Value"},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$23,'Debt and Cash Waterfall (SA)'!477:477)","v":8799719.8072387986},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!F23,'Debt and Cash Waterfall (SA)'!477:477)","v":344230189.97365469},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!G23,'Debt and Cash Waterfall (SA)'!477:477)","v":221316814.76401576},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!H23,'Debt and Cash Waterfall (SA)'!477:477)","v":117979946.86196002},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!I23,'Debt and Cash Waterfall (SA)'!477:477)","v":121730187.34545633},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!J23,'Debt and Cash Waterfall (SA)'!477:477)","v":135810776.89982015},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!K23,'Debt and Cash Waterfall (SA)'!477:477)","v":153798712.46441001},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!L23,'Debt and Cash Waterfall (SA)'!477:477)","v":176198145.74609971},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!M23,'Debt and Cash Waterfall (SA)'!477:477)","v":199266055.06914353},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!N23,'Debt and Cash Waterfall (SA)'!477:477)","v":207317649.36172968},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!O23,'Debt and Cash Waterfall (SA)'!477:477)","v":215828512.53767836},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!P23,'Debt and Cash Waterfall (SA)'!477:477)","v":224876834.71020618},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!Q23,'Debt and Cash Waterfall (SA)'!477:477)","v":234091217.36230251},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!R23,'Debt and Cash Waterfall (SA)'!477:477)","v":244138876.09785002},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!S23,'Debt and Cash Waterfall (SA)'!477:477)","v":255084668.21389344},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!T23,'Debt and Cash Waterfall (SA)'!477:477)","v":266589923.24277705},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!U23,'Debt and Cash Waterfall (SA)'!477:477)","v":276143661.08187777},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!V23,'Debt and Cash Waterfall (SA)'!477:477)","v":290807419.51781762},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!W23,'Debt and Cash Waterfall (SA)'!477:477)","v":291315734.63713539},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!X23,'Debt and Cash Waterfall (SA)'!477:477)","v":267679911.06627327},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!Y23,'Debt and Cash Waterfall (SA)'!477:477)","v":248737851.26298279},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!Z23,'Debt and Cash Waterfall (SA)'!477:477)","v":226891493.98729086},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AA23,'Debt and Cash Waterfall (SA)'!477:477)","v":201704547.01641101},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AB23,'Debt and Cash Waterfall (SA)'!477:477)","v":172866023.61604196},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AC23,'Debt and Cash Waterfall (SA)'!477:477)","v":139976593.24912539},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AD23,'Debt and Cash Waterfall (SA)'!477:477)","v":102638797.47378147},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AE23,'Debt and Cash Waterfall (SA)'!477:477)","v":60350555.554380901},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AF23,'Debt and Cash Waterfall (SA)'!477:477)","v":{"$error":"#N/A"}},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AG23,'Debt and Cash Waterfall (SA)'!477:477)","v":{"$error":"#N/A"}},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AH23,'Debt and Cash Waterfall (SA)'!477:477)","v":{"$error":"#N/A"}},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AI23,'Debt and Cash Waterfall (SA)'!477:477)","v":{"$error":"#N/A"}},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AJ23,'Debt and Cash Waterfall (SA)'!477:477)","v":{"$error":"#N/A"}}]
[null,null,null,{"$f":"'Debt and Cash Waterfall (SA)'!B478","v":"Project Value"},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!E23,'Debt and Cash Waterfall (SA)'!478:478)","v":-172176162.68973339},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!F23,'Debt and Cash Waterfall (SA)'!478:478)","v":408107057.56193972},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!G23,'Debt and Cash Waterfall (SA)'!478:478)","v":819934952.21022093},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!H23,'Debt and Cash Waterfall (SA)'!478:478)","v":337496751.16356641},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!I23,'Debt and Cash Waterfall (SA)'!478:478)","v":334465781.61145985},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!J23,'Debt and Cash Waterfall (SA)'!478:478)","v":356807811.0388239},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!K23,'Debt and Cash Waterfall (SA)'!478:478)","v":379324231.13102221},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!L23,'Debt and Cash Waterfall (SA)'!478:478)","v":404626105.3276794},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!M23,'Debt and Cash Waterfall (SA)'!478:478)","v":427184044.76830149},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!N23,'Debt and Cash Waterfall (SA)'!478:478)","v":419094870.05533785},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!O23,'Debt and Cash Waterfall (SA)'!478:478)","v":409467403.2222693},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!P23,'Debt and Cash Waterfall (SA)'!478:478)","v":398234109.23706537},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!Q23,'Debt and Cash Waterfall (SA)'!478:478)","v":385241116.84298885},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!R23,'Debt and Cash Waterfall (SA)'!478:478)","v":374277063.73225772},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!S23,'Debt and Cash Waterfall (SA)'!478:478)","v":363894842.06665301},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!T23,'Debt and Cash Waterfall (SA)'!478:478)","v":352194128.2371605},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!U23,'Debt and Cash Waterfall (SA)'!478:478)","v":338814633.60251319},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!V23,'Debt and Cash Waterfall (SA)'!478:478)","v":323535396.89479643},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!W23,'Debt and Cash Waterfall (SA)'!478:478)","v":306051133.04065466},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!X23,'Debt and Cash Waterfall (SA)'!478:478)","v":286217587.68486959},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!Y23,'Debt and Cash Waterfall (SA)'!478:478)","v":263815519.3861683},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!Z23,'Debt and Cash Waterfall (SA)'!478:478)","v":238653249.23580891},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AA23,'Debt and Cash Waterfall (SA)'!478:478)","v":210383333.97872156},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AB23,'Debt and Cash Waterfall (SA)'!478:478)","v":178768917.26242483},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AC23,'Debt and Cash Waterfall (SA)'!478:478)","v":143506171.61001647},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AD23,'Debt and Cash Waterfall (SA)'!478:478)","v":104302151.21529999},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AE23,'Debt and Cash Waterfall (SA)'!478:478)","v":60790993.748911098},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AF23,'Debt and Cash Waterfall (SA)'!478:478)","v":{"$error":"#N/A"}},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AG23,'Debt and Cash Waterfall (SA)'!478:478)","v":{"$error":"#N/A"}},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AH23,'Debt and Cash Waterfall (SA)'!478:478)","v":{"$error":"#N/A"}},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AI23,'Debt and Cash Waterfall (SA)'!478:478)","v":{"$error":"#N/A"}},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!6:6,'Annual Cash Flows'!AJ23,'Debt and Cash Waterfall (SA)'!478:478)","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,{"$f":"E23","v":2015},{"$f":"F23","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046]
[null,null,null,"Project Cash Flow",{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!E$23,'Debt and Cash Waterfall (SA)'!75:75)","v":-23644119.671999998},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!F$23,'Debt and Cash Waterfall (SA)'!75:75)","v":-167336149.20035756},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!G$23,'Debt and Cash Waterfall (SA)'!75:75)","v":14165290.564059805},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!H$23,'Debt and Cash Waterfall (SA)'!75:75)","v":18460934.352882132},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!I$23,'Debt and Cash Waterfall (SA)'!75:75)","v":18517020.795734096},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!J$23,'Debt and Cash Waterfall (SA)'!75:75)","v":17191167.954787169},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!K$23,'Debt and Cash Waterfall (SA)'!75:75)","v":17574930.725306429},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!L$23,'Debt and Cash Waterfall (SA)'!75:75)","v":17776922.201120254},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!M$23,'Debt and Cash Waterfall (SA)'!75:75)","v":17989259.333802365},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!N$23,'Debt and Cash Waterfall (SA)'!75:75)","v":18408957.143848278},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!O$23,'Debt and Cash Waterfall (SA)'!75:75)","v":18847078.276524059},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!P$23,'Debt and Cash Waterfall (SA)'!75:75)","v":19304640.158362199},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Q$23,'Debt and Cash Waterfall (SA)'!75:75)","v":18671262.588227879},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!R$23,'Debt and Cash Waterfall (SA)'!75:75)","v":17275147.403612643},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!S$23,'Debt and Cash Waterfall (SA)'!75:75)","v":17607512.657277733},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!T$23,'Debt and Cash Waterfall (SA)'!75:75)","v":17956077.541531131},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!U$23,'Debt and Cash Waterfall (SA)'!75:75)","v":18437592.376096584},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!V$23,'Debt and Cash Waterfall (SA)'!75:75)","v":18941950.110682569},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!W$23,'Debt and Cash Waterfall (SA)'!75:75)","v":19470510.655401625},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!X$23,'Debt and Cash Waterfall (SA)'!75:75)","v":20024730.772486288},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Y$23,'Debt and Cash Waterfall (SA)'!75:75)","v":20606172.034495339},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!Z$23,'Debt and Cash Waterfall (SA)'!75:75)","v":21216509.519373331},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AA$23,'Debt and Cash Waterfall (SA)'!75:75)","v":21857541.318001606},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AB$23,'Debt and Cash Waterfall (SA)'!75:75)","v":22531198.938387387},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AC$23,'Debt and Cash Waterfall (SA)'!75:75)","v":23235995.316292718},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AD$23,'Debt and Cash Waterfall (SA)'!75:75)","v":23962838.36537905},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AE$23,'Debt and Cash Waterfall (SA)'!75:75)","v":24712417.725555733},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AF$23,'Debt and Cash Waterfall (SA)'!75:75)","v":12644600.088598514},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AG$23,'Debt and Cash Waterfall (SA)'!75:75)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AH$23,'Debt and Cash Waterfall (SA)'!75:75)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AI$23,'Debt and Cash Waterfall (SA)'!75:75)","v":0},{"$f":"SUMIF('Debt and Cash Waterfall (SA)'!$6:$6,'Annual Cash Flows'!AJ$23,'Debt and Cash Waterfall (SA)'!75:75)","v":0}]

{"sheet":"Integrity","index":10,"n_rows":15,"n_cols":5,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Item",null,"Switch","Description"]
[]
[null,"Balance sheet check",null,{"$f":"'Debt and Cash Waterfall (SA)'!I511","v":true},{"$f":"IF(D4,\"\",B4)","v":""}]
[null,"Funding sheet check",null,{"$f":"'Debt and Cash Waterfall (SA)'!I221","v":true},{"$f":"IF(D5,\"\",B5)","v":""}]
[null,"DSRA fully funded",null,true,""]
[null,"MRA fully funded",null,true,""]
[null,"Senior Debt Test",null,{"$f":"'Debt and Cash Waterfall (SA)'!I252","v":true},""]
[null,"Debt Funding",null,{"$f":"'Debt and Cash Waterfall (SA)'!I205","v":true},""]
[null,"Debt Adders Test",null,{"$f":"'Debt and Cash Waterfall (SA)'!O130","v":true},""]
[null,"Computed DSCR Test",null,{"$f":"'Debt and Cash Waterfall (SA)'!J257","v":true},""]
[null,"VAT Refunds Test",null,{"$f":"'Debt and Cash Waterfall (SA)'!I21","v":true},""]
[]
[null,"Debt Repayment Test",null,true,""]
[null,"Agregate Model Test",null,{"$f":"AND(D4:D14)","v":true},{"$f":"IF(D15,\"Model OK\",Addtext(E4:E14))","v":"Model OK"}]

{"sheet":"Time SA","index":11,"n_rows":16,"n_cols":67,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
["Year",null,null,null,null,null,null,{"$f":"'Timing and Operations'!F2","v":"2015-01-01"},{"$f":"H2+1","v":"2015-07-01"},"2016-01-01","2016-07-01","2017-01-01","2017-07-01","2018-01-01","2018-07-01","2019-01-01","2019-07-01","2020-01-01","2020-07-01","2021-01-01","2021-07-01","2022-01-01","2022-07-01","2023-01-01","2023-07-01","2024-01-01","2024-07-01","2025-01-01","2025-07-01","2026-01-01","2026-07-01","2027-01-01","2027-07-01","2028-01-01","2028-07-01","2029-01-01","2029-07-01","2030-01-01","2030-07-01","2031-01-01",{"$f":"AN2+1","v":"2031-07-01"},"2032-01-01","2032-07-01","2033-01-01","2033-07-01","2034-01-01","2034-07-01","2035-01-01","2035-07-01","2036-01-01","2036-07-01","2037-01-01","2037-07-01","2038-01-01","2038-07-01","2039-01-01","2039-07-01","2040-01-01","2040-07-01","2041-01-01","2041-07-01","2042-01-01","2042-07-01","2043-01-01","2043-07-01","2044-01-01","2044-07-01"]
["Last day of Period",null,null,null,null,null,null,{"$f":"EDATE(H1,'Timing and Operations'!$F$11)-1","v":"2015-06-30"},{"$f":"EDATE(I1,'Timing and Operations'!$F$11)-1","v":"2015-12-31"},{"$f":"EDATE(J1,'Timing and Operations'!$F$11)-1","v":"2016-06-30"},{"$f":"EDATE(K1,'Timing and Operations'!$F$11)-1","v":"2016-12-31"},{"$f":"EDATE(L1,'Timing and Operations'!$F$11)-1","v":"2017-06-30"},{"$f":"EDATE(M1,'Timing and Operations'!$F$11)-1","v":"2017-12-31"},{"$f":"EDATE(N1,'Timing and Operations'!$F$11)-1","v":"2018-06-30"},{"$f":"EDATE(O1,'Timing and Operations'!$F$11)-1","v":"2018-12-31"},{"$f":"EDATE(P1,'Timing and Operations'!$F$11)-1","v":"2019-06-30"},{"$f":"EDATE(Q1,'Timing and Operations'!$F$11)-1","v":"2019-12-31"},{"$f":"EDATE(R1,'Timing and Operations'!$F$11)-1","v":"2020-06-30"},{"$f":"EDATE(S1,'Timing and Operations'!$F$11)-1","v":"2020-12-31"},{"$f":"EDATE(T1,'Timing and Operations'!$F$11)-1","v":"2021-06-30"},{"$f":"EDATE(U1,'Timing and Operations'!$F$11)-1","v":"2021-12-31"},{"$f":"EDATE(V1,'Timing and Operations'!$F$11)-1","v":"2022-06-30"},{"$f":"EDATE(W1,'Timing and Operations'!$F$11)-1","v":"2022-12-31"},{"$f":"EDATE(X1,'Timing and Operations'!$F$11)-1","v":"2023-06-30"},{"$f":"EDATE(Y1,'Timing and Operations'!$F$11)-1","v":"2023-12-31"},{"$f":"EDATE(Z1,'Timing and Operations'!$F$11)-1","v":"2024-06-30"},{"$f":"EDATE(AA1,'Timing and Operations'!$F$11)-1","v":"2024-12-31"},{"$f":"EDATE(AB1,'Timing and Operations'!$F$11)-1","v":"2025-06-30"},{"$f":"EDATE(AC1,'Timing and Operations'!$F$11)-1","v":"2025-12-31"},{"$f":"EDATE(AD1,'Timing and Operations'!$F$11)-1","v":"2026-06-30"},{"$f":"EDATE(AE1,'Timing and Operations'!$F$11)-1","v":"2026-12-31"},{"$f":"EDATE(AF1,'Timing and Operations'!$F$11)-1","v":"2027-06-30"},{"$f":"EDATE(AG1,'Timing and Operations'!$F$11)-1","v":"2027-12-31"},{"$f":"EDATE(AH1,'Timing and Operations'!$F$11)-1","v":"2028-06-30"},{"$f":"EDATE(AI1,'Timing and Operations'!$F$11)-1","v":"2028-12-31"},{"$f":"EDATE(AJ1,'Timing and Operations'!$F$11)-1","v":"2029-06-30"},{"$f":"EDATE(AK1,'Timing and Operations'!$F$11)-1","v":"2029-12-31"},{"$f":"EDATE(AL1,'Timing and Operations'!$F$11)-1","v":"2030-06-30"},{"$f":"EDATE(AM1,'Timing and Operations'!$F$11)-1","v":"2030-12-31"},{"$f":"EDATE(AN1,'Timing and Operations'!$F$11)-1","v":"2031-06-30"},{"$f":"EDATE(AO1,'Timing and Operations'!$F$11)-1","v":"2031-12-31"},{"$f":"EDATE(AP1,'Timing and Operations'!$F$11)-1","v":"2032-06-30"},{"$f":"EDATE(AQ1,'Timing and Operations'!$F$11)-1","v":"2032-12-31"},{"$f":"EDATE(AR1,'Timing and Operations'!$F$11)-1","v":"2033-06-30"},{"$f":"EDATE(AS1,'Timing and Operations'!$F$11)-1","v":"2033-12-31"},{"$f":"EDATE(AT1,'Timing and Operations'!$F$11)-1","v":"2034-06-30"},{"$f":"EDATE(AU1,'Timing and Operations'!$F$11)-1","v":"2034-12-31"},{"$f":"EDATE(AV1,'Timing and Operations'!$F$11)-1","v":"2035-06-30"},{"$f":"EDATE(AW1,'Timing and Operations'!$F$11)-1","v":"2035-12-31"},{"$f":"EDATE(AX1,'Timing and Operations'!$F$11)-1","v":"2036-06-30"},{"$f":"EDATE(AY1,'Timing and Operations'!$F$11)-1","v":"2036-12-31"},{"$f":"EDATE(AZ1,'Timing and Operations'!$F$11)-1","v":"2037-06-30"},{"$f":"EDATE(BA1,'Timing and Operations'!$F$11)-1","v":"2037-12-31"},{"$f":"EDATE(BB1,'Timing and Operations'!$F$11)-1","v":"2038-06-30"},{"$f":"EDATE(BC1,'Timing and Operations'!$F$11)-1","v":"2038-12-31"},{"$f":"EDATE(BD1,'Timing and Operations'!$F$11)-1","v":"2039-06-30"},{"$f":"EDATE(BE1,'Timing and Operations'!$F$11)-1","v":"2039-12-31"},{"$f":"EDATE(BF1,'Timing and Operations'!$F$11)-1","v":"2040-06-30"},{"$f":"EDATE(BG1,'Timing and Operations'!$F$11)-1","v":"2040-12-31"},{"$f":"EDATE(BH1,'Timing and Operations'!$F$11)-1","v":"2041-06-30"},{"$f":"EDATE(BI1,'Timing and Operations'!$F$11)-1","v":"2041-12-31"},{"$f":"EDATE(BJ1,'Timing and Operations'!$F$11)-1","v":"2042-06-30"},{"$f":"EDATE(BK1,'Timing and Operations'!$F$11)-1","v":"2042-12-31"},{"$f":"EDATE(BL1,'Timing and Operations'!$F$11)-1","v":"2043-06-30"},{"$f":"EDATE(BM1,'Timing and Operations'!$F$11)-1","v":"2043-12-31"},{"$f":"EDATE(BN1,'Timing and Operations'!$F$11)-1","v":"2044-06-30"},{"$f":"EDATE(BO1,'Timing and Operations'!$F$11)-1","v":"2044-12-31"}]
["Semi annual period",null,null,null,null,null,null,0.5,1,{"$f":"I3+0.5","v":1.5},2,2.5,3,3.5,4,4.5,5,5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,10.5,11,11.5,12,12.5,13,13.5,14,14.5,15,15.5,16,16.5,17,{"$f":"AO3+0.5","v":17.5},18,18.5,19,19.5,20,20.5,21,21.5,22,22.5,23,23.5,24,24.5,25,25.5,26,26.5,27,27.5,28,28.5,29,29.5,30]
["Period",null,null,null,null,null,null,{"$f":"G4+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AM4+1","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60]
[]
["Total Drawdown trigger",null,null,null,null,null,null,{"$f":"IF(AND(H$1<'Timing and Operations'!$F$3,'Time SA'!H$2>'Timing and Operations'!$F$3),1,IF(AND(H$1<'Timing and Operations'!$F$5,'Time SA'!H$2>'Timing and Operations'!$F$5),1,IF(AND(H$1>='Timing and Operations'!$F$3,'Time SA'!H$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(I$1<'Timing and Operations'!$F$3,'Time SA'!I$2>'Timing and Operations'!$F$3),1,IF(AND(I$1<'Timing and Operations'!$F$5,'Time SA'!I$2>'Timing and Operations'!$F$5),1,IF(AND(I$1>='Timing and Operations'!$F$3,'Time SA'!I$2<='Timing and Operations'!$F$5),1,0)))","v":1},{"$f":"IF(AND(J$1<'Timing and Operations'!$F$3,'Time SA'!J$2>'Timing and Operations'!$F$3),1,IF(AND(J$1<'Timing and Operations'!$F$5,'Time SA'!J$2>'Timing and Operations'!$F$5),1,IF(AND(J$1>='Timing and Operations'!$F$3,'Time SA'!J$2<='Timing and Operations'!$F$5),1,0)))","v":1},{"$f":"IF(AND(K$1<'Timing and Operations'!$F$3,'Time SA'!K$2>'Timing and Operations'!$F$3),1,IF(AND(K$1<'Timing and Operations'!$F$5,'Time SA'!K$2>'Timing and Operations'!$F$5),1,IF(AND(K$1>='Timing and Operations'!$F$3,'Time SA'!K$2<='Timing and Operations'!$F$5),1,0)))","v":1},{"$f":"IF(AND(L$1<'Timing and Operations'!$F$3,'Time SA'!L$2>'Timing and Operations'!$F$3),1,IF(AND(L$1<'Timing and Operations'!$F$5,'Time SA'!L$2>'Timing and Operations'!$F$5),1,IF(AND(L$1>='Timing and Operations'!$F$3,'Time SA'!L$2<='Timing and Operations'!$F$5),1,0)))","v":1},{"$f":"IF(AND(M$1<'Timing and Operations'!$F$3,'Time SA'!M$2>'Timing and Operations'!$F$3),1,IF(AND(M$1<'Timing and Operations'!$F$5,'Time SA'!M$2>'Timing and Operations'!$F$5),1,IF(AND(M$1>='Timing and Operations'!$F$3,'Time SA'!M$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(N$1<'Timing and Operations'!$F$3,'Time SA'!N$2>'Timing and Operations'!$F$3),1,IF(AND(N$1<'Timing and Operations'!$F$5,'Time SA'!N$2>'Timing and Operations'!$F$5),1,IF(AND(N$1>='Timing and Operations'!$F$3,'Time SA'!N$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(O$1<'Timing and Operations'!$F$3,'Time SA'!O$2>'Timing and Operations'!$F$3),1,IF(AND(O$1<'Timing and Operations'!$F$5,'Time SA'!O$2>'Timing and Operations'!$F$5),1,IF(AND(O$1>='Timing and Operations'!$F$3,'Time SA'!O$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(P$1<'Timing and Operations'!$F$3,'Time SA'!P$2>'Timing and Operations'!$F$3),1,IF(AND(P$1<'Timing and Operations'!$F$5,'Time SA'!P$2>'Timing and Operations'!$F$5),1,IF(AND(P$1>='Timing and Operations'!$F$3,'Time SA'!P$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(Q$1<'Timing and Operations'!$F$3,'Time SA'!Q$2>'Timing and Operations'!$F$3),1,IF(AND(Q$1<'Timing and Operations'!$F$5,'Time SA'!Q$2>'Timing and Operations'!$F$5),1,IF(AND(Q$1>='Timing and Operations'!$F$3,'Time SA'!Q$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(R$1<'Timing and Operations'!$F$3,'Time SA'!R$2>'Timing and Operations'!$F$3),1,IF(AND(R$1<'Timing and Operations'!$F$5,'Time SA'!R$2>'Timing and Operations'!$F$5),1,IF(AND(R$1>='Timing and Operations'!$F$3,'Time SA'!R$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(S$1<'Timing and Operations'!$F$3,'Time SA'!S$2>'Timing and Operations'!$F$3),1,IF(AND(S$1<'Timing and Operations'!$F$5,'Time SA'!S$2>'Timing and Operations'!$F$5),1,IF(AND(S$1>='Timing and Operations'!$F$3,'Time SA'!S$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(T$1<'Timing and Operations'!$F$3,'Time SA'!T$2>'Timing and Operations'!$F$3),1,IF(AND(T$1<'Timing and Operations'!$F$5,'Time SA'!T$2>'Timing and Operations'!$F$5),1,IF(AND(T$1>='Timing and Operations'!$F$3,'Time SA'!T$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(U$1<'Timing and Operations'!$F$3,'Time SA'!U$2>'Timing and Operations'!$F$3),1,IF(AND(U$1<'Timing and Operations'!$F$5,'Time SA'!U$2>'Timing and Operations'!$F$5),1,IF(AND(U$1>='Timing and Operations'!$F$3,'Time SA'!U$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(V$1<'Timing and Operations'!$F$3,'Time SA'!V$2>'Timing and Operations'!$F$3),1,IF(AND(V$1<'Timing and Operations'!$F$5,'Time SA'!V$2>'Timing and Operations'!$F$5),1,IF(AND(V$1>='Timing and Operations'!$F$3,'Time SA'!V$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(W$1<'Timing and Operations'!$F$3,'Time SA'!W$2>'Timing and Operations'!$F$3),1,IF(AND(W$1<'Timing and Operations'!$F$5,'Time SA'!W$2>'Timing and Operations'!$F$5),1,IF(AND(W$1>='Timing and Operations'!$F$3,'Time SA'!W$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(X$1<'Timing and Operations'!$F$3,'Time SA'!X$2>'Timing and Operations'!$F$3),1,IF(AND(X$1<'Timing and Operations'!$F$5,'Time SA'!X$2>'Timing and Operations'!$F$5),1,IF(AND(X$1>='Timing and Operations'!$F$3,'Time SA'!X$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(Y$1<'Timing and Operations'!$F$3,'Time SA'!Y$2>'Timing and Operations'!$F$3),1,IF(AND(Y$1<'Timing and Operations'!$F$5,'Time SA'!Y$2>'Timing and Operations'!$F$5),1,IF(AND(Y$1>='Timing and Operations'!$F$3,'Time SA'!Y$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(Z$1<'Timing and Operations'!$F$3,'Time SA'!Z$2>'Timing and Operations'!$F$3),1,IF(AND(Z$1<'Timing and Operations'!$F$5,'Time SA'!Z$2>'Timing and Operations'!$F$5),1,IF(AND(Z$1>='Timing and Operations'!$F$3,'Time SA'!Z$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(AA$1<'Timing and Operations'!$F$3,'Time SA'!AA$2>'Timing and Operations'!$F$3),1,IF(AND(AA$1<'Timing and Operations'!$F$5,'Time SA'!AA$2>'Timing and Operations'!$F$5),1,IF(AND(AA$1>='Timing and Operations'!$F$3,'Time SA'!AA$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(AB$1<'Timing and Operations'!$F$3,'Time SA'!AB$2>'Timing and Operations'!$F$3),1,IF(AND(AB$1<'Timing and Operations'!$F$5,'Time SA'!AB$2>'Timing and Operations'!$F$5),1,IF(AND(AB$1>='Timing and Operations'!$F$3,'Time SA'!AB$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(AC$1<'Timing and Operations'!$F$3,'Time SA'!AC$2>'Timing and Operations'!$F$3),1,IF(AND(AC$1<'Timing and Operations'!$F$5,'Time SA'!AC$2>'Timing and Operations'!$F$5),1,IF(AND(AC$1>='Timing and Operations'!$F$3,'Time SA'!AC$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(AD$1<'Timing and Operations'!$F$3,'Time SA'!AD$2>'Timing and Operations'!$F$3),1,IF(AND(AD$1<'Timing and Operations'!$F$5,'Time SA'!AD$2>'Timing and Operations'!$F$5),1,IF(AND(AD$1>='Timing and Operations'!$F$3,'Time SA'!AD$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(AE$1<'Timing and Operations'!$F$3,'Time SA'!AE$2>'Timing and Operations'!$F$3),1,IF(AND(AE$1<'Timing and Operations'!$F$5,'Time SA'!AE$2>'Timing and Operations'!$F$5),1,IF(AND(AE$1>='Timing and Operations'!$F$3,'Time SA'!AE$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(AF$1<'Timing and Operations'!$F$3,'Time SA'!AF$2>'Timing and Operations'!$F$3),1,IF(AND(AF$1<'Timing and Operations'!$F$5,'Time SA'!AF$2>'Timing and Operations'!$F$5),1,IF(AND(AF$1>='Timing and Operations'!$F$3,'Time SA'!AF$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(AG$1<'Timing and Operations'!$F$3,'Time SA'!AG$2>'Timing and Operations'!$F$3),1,IF(AND(AG$1<'Timing and Operations'!$F$5,'Time SA'!AG$2>'Timing and Operations'!$F$5),1,IF(AND(AG$1>='Timing and Operations'!$F$3,'Time SA'!AG$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(AH$1<'Timing and Operations'!$F$3,'Time SA'!AH$2>'Timing and Operations'!$F$3),1,IF(AND(AH$1<'Timing and Operations'!$F$5,'Time SA'!AH$2>'Timing and Operations'!$F$5),1,IF(AND(AH$1>='Timing and Operations'!$F$3,'Time SA'!AH$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(AI$1<'Timing and Operations'!$F$3,'Time SA'!AI$2>'Timing and Operations'!$F$3),1,IF(AND(AI$1<'Timing and Operations'!$F$5,'Time SA'!AI$2>'Timing and Operations'!$F$5),1,IF(AND(AI$1>='Timing and Operations'!$F$3,'Time SA'!AI$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(AJ$1<'Timing and Operations'!$F$3,'Time SA'!AJ$2>'Timing and Operations'!$F$3),1,IF(AND(AJ$1<'Timing and Operations'!$F$5,'Time SA'!AJ$2>'Timing and Operations'!$F$5),1,IF(AND(AJ$1>='Timing and Operations'!$F$3,'Time SA'!AJ$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(AK$1<'Timing and Operations'!$F$3,'Time SA'!AK$2>'Timing and Operations'!$F$3),1,IF(AND(AK$1<'Timing and Operations'!$F$5,'Time SA'!AK$2>'Timing and Operations'!$F$5),1,IF(AND(AK$1>='Timing and Operations'!$F$3,'Time SA'!AK$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(AL$1<'Timing and Operations'!$F$3,'Time SA'!AL$2>'Timing and Operations'!$F$3),1,IF(AND(AL$1<'Timing and Operations'!$F$5,'Time SA'!AL$2>'Timing and Operations'!$F$5),1,IF(AND(AL$1>='Timing and Operations'!$F$3,'Time SA'!AL$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(AM$1<'Timing and Operations'!$F$3,'Time SA'!AM$2>'Timing and Operations'!$F$3),1,IF(AND(AM$1<'Timing and Operations'!$F$5,'Time SA'!AM$2>'Timing and Operations'!$F$5),1,IF(AND(AM$1>='Timing and Operations'!$F$3,'Time SA'!AM$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(AN$1<'Timing and Operations'!$F$3,'Time SA'!AN$2>'Timing and Operations'!$F$3),1,IF(AND(AN$1<'Timing and Operations'!$F$5,'Time SA'!AN$2>'Timing and Operations'!$F$5),1,IF(AND(AN$1>='Timing and Operations'!$F$3,'Time SA'!AN$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(AO$1<'Timing and Operations'!$F$3,'Time SA'!AO$2>'Timing and Operations'!$F$3),1,IF(AND(AO$1<'Timing and Operations'!$F$5,'Time SA'!AO$2>'Timing and Operations'!$F$5),1,IF(AND(AO$1>='Timing and Operations'!$F$3,'Time SA'!AO$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(AP$1<'Timing and Operations'!$F$3,'Time SA'!AP$2>'Timing and Operations'!$F$3),1,IF(AND(AP$1<'Timing and Operations'!$F$5,'Time SA'!AP$2>'Timing and Operations'!$F$5),1,IF(AND(AP$1>='Timing and Operations'!$F$3,'Time SA'!AP$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(AQ$1<'Timing and Operations'!$F$3,'Time SA'!AQ$2>'Timing and Operations'!$F$3),1,IF(AND(AQ$1<'Timing and Operations'!$F$5,'Time SA'!AQ$2>'Timing and Operations'!$F$5),1,IF(AND(AQ$1>='Timing and Operations'!$F$3,'Time SA'!AQ$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(AR$1<'Timing and Operations'!$F$3,'Time SA'!AR$2>'Timing and Operations'!$F$3),1,IF(AND(AR$1<'Timing and Operations'!$F$5,'Time SA'!AR$2>'Timing and Operations'!$F$5),1,IF(AND(AR$1>='Timing and Operations'!$F$3,'Time SA'!AR$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(AS$1<'Timing and Operations'!$F$3,'Time SA'!AS$2>'Timing and Operations'!$F$3),1,IF(AND(AS$1<'Timing and Operations'!$F$5,'Time SA'!AS$2>'Timing and Operations'!$F$5),1,IF(AND(AS$1>='Timing and Operations'!$F$3,'Time SA'!AS$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(AT$1<'Timing and Operations'!$F$3,'Time SA'!AT$2>'Timing and Operations'!$F$3),1,IF(AND(AT$1<'Timing and Operations'!$F$5,'Time SA'!AT$2>'Timing and Operations'!$F$5),1,IF(AND(AT$1>='Timing and Operations'!$F$3,'Time SA'!AT$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(AU$1<'Timing and Operations'!$F$3,'Time SA'!AU$2>'Timing and Operations'!$F$3),1,IF(AND(AU$1<'Timing and Operations'!$F$5,'Time SA'!AU$2>'Timing and Operations'!$F$5),1,IF(AND(AU$1>='Timing and Operations'!$F$3,'Time SA'!AU$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(AV$1<'Timing and Operations'!$F$3,'Time SA'!AV$2>'Timing and Operations'!$F$3),1,IF(AND(AV$1<'Timing and Operations'!$F$5,'Time SA'!AV$2>'Timing and Operations'!$F$5),1,IF(AND(AV$1>='Timing and Operations'!$F$3,'Time SA'!AV$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(AW$1<'Timing and Operations'!$F$3,'Time SA'!AW$2>'Timing and Operations'!$F$3),1,IF(AND(AW$1<'Timing and Operations'!$F$5,'Time SA'!AW$2>'Timing and Operations'!$F$5),1,IF(AND(AW$1>='Timing and Operations'!$F$3,'Time SA'!AW$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(AX$1<'Timing and Operations'!$F$3,'Time SA'!AX$2>'Timing and Operations'!$F$3),1,IF(AND(AX$1<'Timing and Operations'!$F$5,'Time SA'!AX$2>'Timing and Operations'!$F$5),1,IF(AND(AX$1>='Timing and Operations'!$F$3,'Time SA'!AX$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(AY$1<'Timing and Operations'!$F$3,'Time SA'!AY$2>'Timing and Operations'!$F$3),1,IF(AND(AY$1<'Timing and Operations'!$F$5,'Time SA'!AY$2>'Timing and Operations'!$F$5),1,IF(AND(AY$1>='Timing and Operations'!$F$3,'Time SA'!AY$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(AZ$1<'Timing and Operations'!$F$3,'Time SA'!AZ$2>'Timing and Operations'!$F$3),1,IF(AND(AZ$1<'Timing and Operations'!$F$5,'Time SA'!AZ$2>'Timing and Operations'!$F$5),1,IF(AND(AZ$1>='Timing and Operations'!$F$3,'Time SA'!AZ$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(BA$1<'Timing and Operations'!$F$3,'Time SA'!BA$2>'Timing and Operations'!$F$3),1,IF(AND(BA$1<'Timing and Operations'!$F$5,'Time SA'!BA$2>'Timing and Operations'!$F$5),1,IF(AND(BA$1>='Timing and Operations'!$F$3,'Time SA'!BA$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(BB$1<'Timing and Operations'!$F$3,'Time SA'!BB$2>'Timing and Operations'!$F$3),1,IF(AND(BB$1<'Timing and Operations'!$F$5,'Time SA'!BB$2>'Timing and Operations'!$F$5),1,IF(AND(BB$1>='Timing and Operations'!$F$3,'Time SA'!BB$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(BC$1<'Timing and Operations'!$F$3,'Time SA'!BC$2>'Timing and Operations'!$F$3),1,IF(AND(BC$1<'Timing and Operations'!$F$5,'Time SA'!BC$2>'Timing and Operations'!$F$5),1,IF(AND(BC$1>='Timing and Operations'!$F$3,'Time SA'!BC$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(BD$1<'Timing and Operations'!$F$3,'Time SA'!BD$2>'Timing and Operations'!$F$3),1,IF(AND(BD$1<'Timing and Operations'!$F$5,'Time SA'!BD$2>'Timing and Operations'!$F$5),1,IF(AND(BD$1>='Timing and Operations'!$F$3,'Time SA'!BD$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(BE$1<'Timing and Operations'!$F$3,'Time SA'!BE$2>'Timing and Operations'!$F$3),1,IF(AND(BE$1<'Timing and Operations'!$F$5,'Time SA'!BE$2>'Timing and Operations'!$F$5),1,IF(AND(BE$1>='Timing and Operations'!$F$3,'Time SA'!BE$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(BF$1<'Timing and Operations'!$F$3,'Time SA'!BF$2>'Timing and Operations'!$F$3),1,IF(AND(BF$1<'Timing and Operations'!$F$5,'Time SA'!BF$2>'Timing and Operations'!$F$5),1,IF(AND(BF$1>='Timing and Operations'!$F$3,'Time SA'!BF$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(BG$1<'Timing and Operations'!$F$3,'Time SA'!BG$2>'Timing and Operations'!$F$3),1,IF(AND(BG$1<'Timing and Operations'!$F$5,'Time SA'!BG$2>'Timing and Operations'!$F$5),1,IF(AND(BG$1>='Timing and Operations'!$F$3,'Time SA'!BG$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(BH$1<'Timing and Operations'!$F$3,'Time SA'!BH$2>'Timing and Operations'!$F$3),1,IF(AND(BH$1<'Timing and Operations'!$F$5,'Time SA'!BH$2>'Timing and Operations'!$F$5),1,IF(AND(BH$1>='Timing and Operations'!$F$3,'Time SA'!BH$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(BI$1<'Timing and Operations'!$F$3,'Time SA'!BI$2>'Timing and Operations'!$F$3),1,IF(AND(BI$1<'Timing and Operations'!$F$5,'Time SA'!BI$2>'Timing and Operations'!$F$5),1,IF(AND(BI$1>='Timing and Operations'!$F$3,'Time SA'!BI$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(BJ$1<'Timing and Operations'!$F$3,'Time SA'!BJ$2>'Timing and Operations'!$F$3),1,IF(AND(BJ$1<'Timing and Operations'!$F$5,'Time SA'!BJ$2>'Timing and Operations'!$F$5),1,IF(AND(BJ$1>='Timing and Operations'!$F$3,'Time SA'!BJ$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(BK$1<'Timing and Operations'!$F$3,'Time SA'!BK$2>'Timing and Operations'!$F$3),1,IF(AND(BK$1<'Timing and Operations'!$F$5,'Time SA'!BK$2>'Timing and Operations'!$F$5),1,IF(AND(BK$1>='Timing and Operations'!$F$3,'Time SA'!BK$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(BL$1<'Timing and Operations'!$F$3,'Time SA'!BL$2>'Timing and Operations'!$F$3),1,IF(AND(BL$1<'Timing and Operations'!$F$5,'Time SA'!BL$2>'Timing and Operations'!$F$5),1,IF(AND(BL$1>='Timing and Operations'!$F$3,'Time SA'!BL$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(BM$1<'Timing and Operations'!$F$3,'Time SA'!BM$2>'Timing and Operations'!$F$3),1,IF(AND(BM$1<'Timing and Operations'!$F$5,'Time SA'!BM$2>'Timing and Operations'!$F$5),1,IF(AND(BM$1>='Timing and Operations'!$F$3,'Time SA'!BM$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(BN$1<'Timing and Operations'!$F$3,'Time SA'!BN$2>'Timing and Operations'!$F$3),1,IF(AND(BN$1<'Timing and Operations'!$F$5,'Time SA'!BN$2>'Timing and Operations'!$F$5),1,IF(AND(BN$1>='Timing and Operations'!$F$3,'Time SA'!BN$2<='Timing and Operations'!$F$5),1,0)))","v":0},{"$f":"IF(AND(BO$1<'Timing and Operations'!$F$3,'Time SA'!BO$2>'Timing and Operations'!$F$3),1,IF(AND(BO$1<'Timing and Operations'!$F$5,'Time SA'!BO$2>'Timing and Operations'!$F$5),1,IF(AND(BO$1>='Timing and Operations'!$F$3,'Time SA'!BO$2<='Timing and Operations'!$F$5),1,0)))","v":0}]
[]
[]
[]
["MRA"]
["MRA build up trigger",null,null,null,null,null,null,{"$f":"IF(AND(H$1<'Debt Financing Assumptions'!$F$66,'Time SA'!H$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!H$1)*2,IF(AND(H$1<'Debt Financing Assumptions'!$F$67,'Time SA'!H$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!H$2)*2,IF(AND('Time SA'!H$1>='Debt Financing Assumptions'!$F$66,'Time SA'!H$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(I$1<'Debt Financing Assumptions'!$F$66,'Time SA'!I$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!I$1)*2,IF(AND(I$1<'Debt Financing Assumptions'!$F$67,'Time SA'!I$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!I$2)*2,IF(AND('Time SA'!I$1>='Debt Financing Assumptions'!$F$66,'Time SA'!I$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(J$1<'Debt Financing Assumptions'!$F$66,'Time SA'!J$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!J$1)*2,IF(AND(J$1<'Debt Financing Assumptions'!$F$67,'Time SA'!J$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!J$2)*2,IF(AND('Time SA'!J$1>='Debt Financing Assumptions'!$F$66,'Time SA'!J$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(K$1<'Debt Financing Assumptions'!$F$66,'Time SA'!K$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!K$1)*2,IF(AND(K$1<'Debt Financing Assumptions'!$F$67,'Time SA'!K$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!K$2)*2,IF(AND('Time SA'!K$1>='Debt Financing Assumptions'!$F$66,'Time SA'!K$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(L$1<'Debt Financing Assumptions'!$F$66,'Time SA'!L$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!L$1)*2,IF(AND(L$1<'Debt Financing Assumptions'!$F$67,'Time SA'!L$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!L$2)*2,IF(AND('Time SA'!L$1>='Debt Financing Assumptions'!$F$66,'Time SA'!L$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0.16666666666666663},{"$f":"IF(AND(M$1<'Debt Financing Assumptions'!$F$66,'Time SA'!M$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!M$1)*2,IF(AND(M$1<'Debt Financing Assumptions'!$F$67,'Time SA'!M$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!M$2)*2,IF(AND('Time SA'!M$1>='Debt Financing Assumptions'!$F$66,'Time SA'!M$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":1},{"$f":"IF(AND(N$1<'Debt Financing Assumptions'!$F$66,'Time SA'!N$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!N$1)*2,IF(AND(N$1<'Debt Financing Assumptions'!$F$67,'Time SA'!N$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!N$2)*2,IF(AND('Time SA'!N$1>='Debt Financing Assumptions'!$F$66,'Time SA'!N$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":1},{"$f":"IF(AND(O$1<'Debt Financing Assumptions'!$F$66,'Time SA'!O$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!O$1)*2,IF(AND(O$1<'Debt Financing Assumptions'!$F$67,'Time SA'!O$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!O$2)*2,IF(AND('Time SA'!O$1>='Debt Financing Assumptions'!$F$66,'Time SA'!O$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":1},{"$f":"IF(AND(P$1<'Debt Financing Assumptions'!$F$66,'Time SA'!P$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!P$1)*2,IF(AND(P$1<'Debt Financing Assumptions'!$F$67,'Time SA'!P$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!P$2)*2,IF(AND('Time SA'!P$1>='Debt Financing Assumptions'!$F$66,'Time SA'!P$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0.83333333333333337},{"$f":"IF(AND(Q$1<'Debt Financing Assumptions'!$F$66,'Time SA'!Q$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!Q$1)*2,IF(AND(Q$1<'Debt Financing Assumptions'!$F$67,'Time SA'!Q$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!Q$2)*2,IF(AND('Time SA'!Q$1>='Debt Financing Assumptions'!$F$66,'Time SA'!Q$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(R$1<'Debt Financing Assumptions'!$F$66,'Time SA'!R$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!R$1)*2,IF(AND(R$1<'Debt Financing Assumptions'!$F$67,'Time SA'!R$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!R$2)*2,IF(AND('Time SA'!R$1>='Debt Financing Assumptions'!$F$66,'Time SA'!R$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(S$1<'Debt Financing Assumptions'!$F$66,'Time SA'!S$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!S$1)*2,IF(AND(S$1<'Debt Financing Assumptions'!$F$67,'Time SA'!S$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!S$2)*2,IF(AND('Time SA'!S$1>='Debt Financing Assumptions'!$F$66,'Time SA'!S$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(T$1<'Debt Financing Assumptions'!$F$66,'Time SA'!T$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!T$1)*2,IF(AND(T$1<'Debt Financing Assumptions'!$F$67,'Time SA'!T$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!T$2)*2,IF(AND('Time SA'!T$1>='Debt Financing Assumptions'!$F$66,'Time SA'!T$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(U$1<'Debt Financing Assumptions'!$F$66,'Time SA'!U$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!U$1)*2,IF(AND(U$1<'Debt Financing Assumptions'!$F$67,'Time SA'!U$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!U$2)*2,IF(AND('Time SA'!U$1>='Debt Financing Assumptions'!$F$66,'Time SA'!U$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(V$1<'Debt Financing Assumptions'!$F$66,'Time SA'!V$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!V$1)*2,IF(AND(V$1<'Debt Financing Assumptions'!$F$67,'Time SA'!V$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!V$2)*2,IF(AND('Time SA'!V$1>='Debt Financing Assumptions'!$F$66,'Time SA'!V$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(W$1<'Debt Financing Assumptions'!$F$66,'Time SA'!W$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!W$1)*2,IF(AND(W$1<'Debt Financing Assumptions'!$F$67,'Time SA'!W$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!W$2)*2,IF(AND('Time SA'!W$1>='Debt Financing Assumptions'!$F$66,'Time SA'!W$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(X$1<'Debt Financing Assumptions'!$F$66,'Time SA'!X$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!X$1)*2,IF(AND(X$1<'Debt Financing Assumptions'!$F$67,'Time SA'!X$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!X$2)*2,IF(AND('Time SA'!X$1>='Debt Financing Assumptions'!$F$66,'Time SA'!X$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(Y$1<'Debt Financing Assumptions'!$F$66,'Time SA'!Y$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!Y$1)*2,IF(AND(Y$1<'Debt Financing Assumptions'!$F$67,'Time SA'!Y$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!Y$2)*2,IF(AND('Time SA'!Y$1>='Debt Financing Assumptions'!$F$66,'Time SA'!Y$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(Z$1<'Debt Financing Assumptions'!$F$66,'Time SA'!Z$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!Z$1)*2,IF(AND(Z$1<'Debt Financing Assumptions'!$F$67,'Time SA'!Z$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!Z$2)*2,IF(AND('Time SA'!Z$1>='Debt Financing Assumptions'!$F$66,'Time SA'!Z$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AA$1<'Debt Financing Assumptions'!$F$66,'Time SA'!AA$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!AA$1)*2,IF(AND(AA$1<'Debt Financing Assumptions'!$F$67,'Time SA'!AA$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!AA$2)*2,IF(AND('Time SA'!AA$1>='Debt Financing Assumptions'!$F$66,'Time SA'!AA$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AB$1<'Debt Financing Assumptions'!$F$66,'Time SA'!AB$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!AB$1)*2,IF(AND(AB$1<'Debt Financing Assumptions'!$F$67,'Time SA'!AB$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!AB$2)*2,IF(AND('Time SA'!AB$1>='Debt Financing Assumptions'!$F$66,'Time SA'!AB$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AC$1<'Debt Financing Assumptions'!$F$66,'Time SA'!AC$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!AC$1)*2,IF(AND(AC$1<'Debt Financing Assumptions'!$F$67,'Time SA'!AC$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!AC$2)*2,IF(AND('Time SA'!AC$1>='Debt Financing Assumptions'!$F$66,'Time SA'!AC$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AD$1<'Debt Financing Assumptions'!$F$66,'Time SA'!AD$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!AD$1)*2,IF(AND(AD$1<'Debt Financing Assumptions'!$F$67,'Time SA'!AD$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!AD$2)*2,IF(AND('Time SA'!AD$1>='Debt Financing Assumptions'!$F$66,'Time SA'!AD$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AE$1<'Debt Financing Assumptions'!$F$66,'Time SA'!AE$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!AE$1)*2,IF(AND(AE$1<'Debt Financing Assumptions'!$F$67,'Time SA'!AE$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!AE$2)*2,IF(AND('Time SA'!AE$1>='Debt Financing Assumptions'!$F$66,'Time SA'!AE$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AF$1<'Debt Financing Assumptions'!$F$66,'Time SA'!AF$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!AF$1)*2,IF(AND(AF$1<'Debt Financing Assumptions'!$F$67,'Time SA'!AF$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!AF$2)*2,IF(AND('Time SA'!AF$1>='Debt Financing Assumptions'!$F$66,'Time SA'!AF$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AG$1<'Debt Financing Assumptions'!$F$66,'Time SA'!AG$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!AG$1)*2,IF(AND(AG$1<'Debt Financing Assumptions'!$F$67,'Time SA'!AG$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!AG$2)*2,IF(AND('Time SA'!AG$1>='Debt Financing Assumptions'!$F$66,'Time SA'!AG$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AH$1<'Debt Financing Assumptions'!$F$66,'Time SA'!AH$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!AH$1)*2,IF(AND(AH$1<'Debt Financing Assumptions'!$F$67,'Time SA'!AH$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!AH$2)*2,IF(AND('Time SA'!AH$1>='Debt Financing Assumptions'!$F$66,'Time SA'!AH$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AI$1<'Debt Financing Assumptions'!$F$66,'Time SA'!AI$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!AI$1)*2,IF(AND(AI$1<'Debt Financing Assumptions'!$F$67,'Time SA'!AI$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!AI$2)*2,IF(AND('Time SA'!AI$1>='Debt Financing Assumptions'!$F$66,'Time SA'!AI$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AJ$1<'Debt Financing Assumptions'!$F$66,'Time SA'!AJ$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!AJ$1)*2,IF(AND(AJ$1<'Debt Financing Assumptions'!$F$67,'Time SA'!AJ$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!AJ$2)*2,IF(AND('Time SA'!AJ$1>='Debt Financing Assumptions'!$F$66,'Time SA'!AJ$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AK$1<'Debt Financing Assumptions'!$F$66,'Time SA'!AK$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!AK$1)*2,IF(AND(AK$1<'Debt Financing Assumptions'!$F$67,'Time SA'!AK$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!AK$2)*2,IF(AND('Time SA'!AK$1>='Debt Financing Assumptions'!$F$66,'Time SA'!AK$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AL$1<'Debt Financing Assumptions'!$F$66,'Time SA'!AL$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!AL$1)*2,IF(AND(AL$1<'Debt Financing Assumptions'!$F$67,'Time SA'!AL$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!AL$2)*2,IF(AND('Time SA'!AL$1>='Debt Financing Assumptions'!$F$66,'Time SA'!AL$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AM$1<'Debt Financing Assumptions'!$F$66,'Time SA'!AM$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!AM$1)*2,IF(AND(AM$1<'Debt Financing Assumptions'!$F$67,'Time SA'!AM$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!AM$2)*2,IF(AND('Time SA'!AM$1>='Debt Financing Assumptions'!$F$66,'Time SA'!AM$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AN$1<'Debt Financing Assumptions'!$F$66,'Time SA'!AN$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!AN$1)*2,IF(AND(AN$1<'Debt Financing Assumptions'!$F$67,'Time SA'!AN$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!AN$2)*2,IF(AND('Time SA'!AN$1>='Debt Financing Assumptions'!$F$66,'Time SA'!AN$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AO$1<'Debt Financing Assumptions'!$F$66,'Time SA'!AO$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!AO$1)*2,IF(AND(AO$1<'Debt Financing Assumptions'!$F$67,'Time SA'!AO$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!AO$2)*2,IF(AND('Time SA'!AO$1>='Debt Financing Assumptions'!$F$66,'Time SA'!AO$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AP$1<'Debt Financing Assumptions'!$F$66,'Time SA'!AP$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!AP$1)*2,IF(AND(AP$1<'Debt Financing Assumptions'!$F$67,'Time SA'!AP$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!AP$2)*2,IF(AND('Time SA'!AP$1>='Debt Financing Assumptions'!$F$66,'Time SA'!AP$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AQ$1<'Debt Financing Assumptions'!$F$66,'Time SA'!AQ$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!AQ$1)*2,IF(AND(AQ$1<'Debt Financing Assumptions'!$F$67,'Time SA'!AQ$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!AQ$2)*2,IF(AND('Time SA'!AQ$1>='Debt Financing Assumptions'!$F$66,'Time SA'!AQ$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AR$1<'Debt Financing Assumptions'!$F$66,'Time SA'!AR$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!AR$1)*2,IF(AND(AR$1<'Debt Financing Assumptions'!$F$67,'Time SA'!AR$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!AR$2)*2,IF(AND('Time SA'!AR$1>='Debt Financing Assumptions'!$F$66,'Time SA'!AR$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AS$1<'Debt Financing Assumptions'!$F$66,'Time SA'!AS$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!AS$1)*2,IF(AND(AS$1<'Debt Financing Assumptions'!$F$67,'Time SA'!AS$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!AS$2)*2,IF(AND('Time SA'!AS$1>='Debt Financing Assumptions'!$F$66,'Time SA'!AS$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AT$1<'Debt Financing Assumptions'!$F$66,'Time SA'!AT$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!AT$1)*2,IF(AND(AT$1<'Debt Financing Assumptions'!$F$67,'Time SA'!AT$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!AT$2)*2,IF(AND('Time SA'!AT$1>='Debt Financing Assumptions'!$F$66,'Time SA'!AT$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AU$1<'Debt Financing Assumptions'!$F$66,'Time SA'!AU$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!AU$1)*2,IF(AND(AU$1<'Debt Financing Assumptions'!$F$67,'Time SA'!AU$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!AU$2)*2,IF(AND('Time SA'!AU$1>='Debt Financing Assumptions'!$F$66,'Time SA'!AU$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AV$1<'Debt Financing Assumptions'!$F$66,'Time SA'!AV$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!AV$1)*2,IF(AND(AV$1<'Debt Financing Assumptions'!$F$67,'Time SA'!AV$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!AV$2)*2,IF(AND('Time SA'!AV$1>='Debt Financing Assumptions'!$F$66,'Time SA'!AV$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AW$1<'Debt Financing Assumptions'!$F$66,'Time SA'!AW$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!AW$1)*2,IF(AND(AW$1<'Debt Financing Assumptions'!$F$67,'Time SA'!AW$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!AW$2)*2,IF(AND('Time SA'!AW$1>='Debt Financing Assumptions'!$F$66,'Time SA'!AW$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AX$1<'Debt Financing Assumptions'!$F$66,'Time SA'!AX$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!AX$1)*2,IF(AND(AX$1<'Debt Financing Assumptions'!$F$67,'Time SA'!AX$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!AX$2)*2,IF(AND('Time SA'!AX$1>='Debt Financing Assumptions'!$F$66,'Time SA'!AX$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AY$1<'Debt Financing Assumptions'!$F$66,'Time SA'!AY$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!AY$1)*2,IF(AND(AY$1<'Debt Financing Assumptions'!$F$67,'Time SA'!AY$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!AY$2)*2,IF(AND('Time SA'!AY$1>='Debt Financing Assumptions'!$F$66,'Time SA'!AY$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(AZ$1<'Debt Financing Assumptions'!$F$66,'Time SA'!AZ$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!AZ$1)*2,IF(AND(AZ$1<'Debt Financing Assumptions'!$F$67,'Time SA'!AZ$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!AZ$2)*2,IF(AND('Time SA'!AZ$1>='Debt Financing Assumptions'!$F$66,'Time SA'!AZ$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(BA$1<'Debt Financing Assumptions'!$F$66,'Time SA'!BA$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!BA$1)*2,IF(AND(BA$1<'Debt Financing Assumptions'!$F$67,'Time SA'!BA$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!BA$2)*2,IF(AND('Time SA'!BA$1>='Debt Financing Assumptions'!$F$66,'Time SA'!BA$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(BB$1<'Debt Financing Assumptions'!$F$66,'Time SA'!BB$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!BB$1)*2,IF(AND(BB$1<'Debt Financing Assumptions'!$F$67,'Time SA'!BB$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!BB$2)*2,IF(AND('Time SA'!BB$1>='Debt Financing Assumptions'!$F$66,'Time SA'!BB$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(BC$1<'Debt Financing Assumptions'!$F$66,'Time SA'!BC$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!BC$1)*2,IF(AND(BC$1<'Debt Financing Assumptions'!$F$67,'Time SA'!BC$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!BC$2)*2,IF(AND('Time SA'!BC$1>='Debt Financing Assumptions'!$F$66,'Time SA'!BC$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(BD$1<'Debt Financing Assumptions'!$F$66,'Time SA'!BD$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!BD$1)*2,IF(AND(BD$1<'Debt Financing Assumptions'!$F$67,'Time SA'!BD$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!BD$2)*2,IF(AND('Time SA'!BD$1>='Debt Financing Assumptions'!$F$66,'Time SA'!BD$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(BE$1<'Debt Financing Assumptions'!$F$66,'Time SA'!BE$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!BE$1)*2,IF(AND(BE$1<'Debt Financing Assumptions'!$F$67,'Time SA'!BE$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!BE$2)*2,IF(AND('Time SA'!BE$1>='Debt Financing Assumptions'!$F$66,'Time SA'!BE$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(BF$1<'Debt Financing Assumptions'!$F$66,'Time SA'!BF$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!BF$1)*2,IF(AND(BF$1<'Debt Financing Assumptions'!$F$67,'Time SA'!BF$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!BF$2)*2,IF(AND('Time SA'!BF$1>='Debt Financing Assumptions'!$F$66,'Time SA'!BF$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(BG$1<'Debt Financing Assumptions'!$F$66,'Time SA'!BG$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!BG$1)*2,IF(AND(BG$1<'Debt Financing Assumptions'!$F$67,'Time SA'!BG$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!BG$2)*2,IF(AND('Time SA'!BG$1>='Debt Financing Assumptions'!$F$66,'Time SA'!BG$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(BH$1<'Debt Financing Assumptions'!$F$66,'Time SA'!BH$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!BH$1)*2,IF(AND(BH$1<'Debt Financing Assumptions'!$F$67,'Time SA'!BH$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!BH$2)*2,IF(AND('Time SA'!BH$1>='Debt Financing Assumptions'!$F$66,'Time SA'!BH$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(BI$1<'Debt Financing Assumptions'!$F$66,'Time SA'!BI$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!BI$1)*2,IF(AND(BI$1<'Debt Financing Assumptions'!$F$67,'Time SA'!BI$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!BI$2)*2,IF(AND('Time SA'!BI$1>='Debt Financing Assumptions'!$F$66,'Time SA'!BI$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(BJ$1<'Debt Financing Assumptions'!$F$66,'Time SA'!BJ$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!BJ$1)*2,IF(AND(BJ$1<'Debt Financing Assumptions'!$F$67,'Time SA'!BJ$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!BJ$2)*2,IF(AND('Time SA'!BJ$1>='Debt Financing Assumptions'!$F$66,'Time SA'!BJ$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(BK$1<'Debt Financing Assumptions'!$F$66,'Time SA'!BK$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!BK$1)*2,IF(AND(BK$1<'Debt Financing Assumptions'!$F$67,'Time SA'!BK$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!BK$2)*2,IF(AND('Time SA'!BK$1>='Debt Financing Assumptions'!$F$66,'Time SA'!BK$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(BL$1<'Debt Financing Assumptions'!$F$66,'Time SA'!BL$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!BL$1)*2,IF(AND(BL$1<'Debt Financing Assumptions'!$F$67,'Time SA'!BL$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!BL$2)*2,IF(AND('Time SA'!BL$1>='Debt Financing Assumptions'!$F$66,'Time SA'!BL$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(BM$1<'Debt Financing Assumptions'!$F$66,'Time SA'!BM$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!BM$1)*2,IF(AND(BM$1<'Debt Financing Assumptions'!$F$67,'Time SA'!BM$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!BM$2)*2,IF(AND('Time SA'!BM$1>='Debt Financing Assumptions'!$F$66,'Time SA'!BM$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(BN$1<'Debt Financing Assumptions'!$F$66,'Time SA'!BN$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!BN$1)*2,IF(AND(BN$1<'Debt Financing Assumptions'!$F$67,'Time SA'!BN$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!BN$2)*2,IF(AND('Time SA'!BN$1>='Debt Financing Assumptions'!$F$66,'Time SA'!BN$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0},{"$f":"IF(AND(BO$1<'Debt Financing Assumptions'!$F$66,'Time SA'!BO$2>'Debt Financing Assumptions'!$F$66),1-YEARFRAC('Debt Financing Assumptions'!$F$66,'Time SA'!BO$1)*2,IF(AND(BO$1<'Debt Financing Assumptions'!$F$67,'Time SA'!BO$2>'Debt Financing Assumptions'!$F$67),1-YEARFRAC('Debt Financing Assumptions'!$F$67,'Time SA'!BO$2)*2,IF(AND('Time SA'!BO$1>='Debt Financing Assumptions'!$F$66,'Time SA'!BO$2<='Debt Financing Assumptions'!$F$67),1,0)))","v":0}]
["Number of increases in MRA balance",null,null,null,null,null,null,{"$f":"(H11>0)*(H11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(I11>0)*(I11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(J11>0)*(J11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(K11>0)*(K11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(L11>0)*(L11/'Debt Financing Assumptions'!$F$63)","v":0.16666666666666663},{"$f":"(M11>0)*(M11/'Debt Financing Assumptions'!$F$63)","v":1},{"$f":"(N11>0)*(N11/'Debt Financing Assumptions'!$F$63)","v":1},{"$f":"(O11>0)*(O11/'Debt Financing Assumptions'!$F$63)","v":1},{"$f":"(P11>0)*(P11/'Debt Financing Assumptions'!$F$63)","v":0.83333333333333337},{"$f":"(Q11>0)*(Q11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(R11>0)*(R11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(S11>0)*(S11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(T11>0)*(T11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(U11>0)*(U11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(V11>0)*(V11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(W11>0)*(W11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(X11>0)*(X11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(Y11>0)*(Y11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(Z11>0)*(Z11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(AA11>0)*(AA11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(AB11>0)*(AB11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(AC11>0)*(AC11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(AD11>0)*(AD11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(AE11>0)*(AE11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(AF11>0)*(AF11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(AG11>0)*(AG11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(AH11>0)*(AH11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(AI11>0)*(AI11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(AJ11>0)*(AJ11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(AK11>0)*(AK11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(AL11>0)*(AL11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(AM11>0)*(AM11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(AN11>0)*(AN11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(AO11>0)*(AO11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(AP11>0)*(AP11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(AQ11>0)*(AQ11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(AR11>0)*(AR11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(AS11>0)*(AS11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(AT11>0)*(AT11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(AU11>0)*(AU11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(AV11>0)*(AV11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(AW11>0)*(AW11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(AX11>0)*(AX11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(AY11>0)*(AY11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(AZ11>0)*(AZ11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(BA11>0)*(BA11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(BB11>0)*(BB11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(BC11>0)*(BC11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(BD11>0)*(BD11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(BE11>0)*(BE11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(BF11>0)*(BF11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(BG11>0)*(BG11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(BH11>0)*(BH11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(BI11>0)*(BI11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(BJ11>0)*(BJ11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(BK11>0)*(BK11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(BL11>0)*(BL11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(BM11>0)*(BM11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(BN11>0)*(BN11/'Debt Financing Assumptions'!$F$63)","v":0},{"$f":"(BO11>0)*(BO11/'Debt Financing Assumptions'!$F$63)","v":0}]
["Additional % required in period",null,null,null,null,null,null,{"$f":"H12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"I12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"J12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"K12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"L12*'Debt Financing Assumptions'!$F$65","v":4.1666666666666657E-2},{"$f":"M12*'Debt Financing Assumptions'!$F$65","v":0.25},{"$f":"N12*'Debt Financing Assumptions'!$F$65","v":0.25},{"$f":"O12*'Debt Financing Assumptions'!$F$65","v":0.25},{"$f":"P12*'Debt Financing Assumptions'!$F$65","v":0.20833333333333334},{"$f":"Q12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"R12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"S12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"T12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"U12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"V12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"W12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"X12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"Y12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"Z12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"AA12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"AB12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"AC12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"AD12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"AE12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"AF12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"AG12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"AH12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"AI12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"AJ12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"AK12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"AL12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"AM12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"AN12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"AO12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"AP12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"AQ12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"AR12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"AS12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"AT12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"AU12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"AV12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"AW12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"AX12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"AY12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"AZ12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"BA12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"BB12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"BC12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"BD12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"BE12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"BF12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"BG12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"BH12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"BI12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"BJ12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"BK12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"BL12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"BM12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"BN12*'Debt Financing Assumptions'!$F$65","v":0},{"$f":"BO12*'Debt Financing Assumptions'!$F$65","v":0}]
["Accumulated balance",null,null,null,null,null,null,{"$f":"G14+H13","v":0},0,0,0,4.1666666666666657E-2,0.29166666666666663,0.54166666666666663,0.79166666666666663,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AM14+AN13","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
["MRA account post build up",null,null,null,null,null,null,{"$f":"IF(AND(H$1<'Debt Financing Assumptions'!$F$68,'Time SA'!H$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!H$1)*2,IF(AND(H$1<'Debt Financing Assumptions'!$F$69,'Time SA'!H$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!H$2)*2,IF(AND('Time SA'!H$1>='Debt Financing Assumptions'!$F$68,'Time SA'!H$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(I$1<'Debt Financing Assumptions'!$F$68,'Time SA'!I$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!I$1)*2,IF(AND(I$1<'Debt Financing Assumptions'!$F$69,'Time SA'!I$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!I$2)*2,IF(AND('Time SA'!I$1>='Debt Financing Assumptions'!$F$68,'Time SA'!I$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(J$1<'Debt Financing Assumptions'!$F$68,'Time SA'!J$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!J$1)*2,IF(AND(J$1<'Debt Financing Assumptions'!$F$69,'Time SA'!J$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!J$2)*2,IF(AND('Time SA'!J$1>='Debt Financing Assumptions'!$F$68,'Time SA'!J$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(K$1<'Debt Financing Assumptions'!$F$68,'Time SA'!K$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!K$1)*2,IF(AND(K$1<'Debt Financing Assumptions'!$F$69,'Time SA'!K$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!K$2)*2,IF(AND('Time SA'!K$1>='Debt Financing Assumptions'!$F$68,'Time SA'!K$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(L$1<'Debt Financing Assumptions'!$F$68,'Time SA'!L$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!L$1)*2,IF(AND(L$1<'Debt Financing Assumptions'!$F$69,'Time SA'!L$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!L$2)*2,IF(AND('Time SA'!L$1>='Debt Financing Assumptions'!$F$68,'Time SA'!L$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(M$1<'Debt Financing Assumptions'!$F$68,'Time SA'!M$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!M$1)*2,IF(AND(M$1<'Debt Financing Assumptions'!$F$69,'Time SA'!M$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!M$2)*2,IF(AND('Time SA'!M$1>='Debt Financing Assumptions'!$F$68,'Time SA'!M$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(N$1<'Debt Financing Assumptions'!$F$68,'Time SA'!N$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!N$1)*2,IF(AND(N$1<'Debt Financing Assumptions'!$F$69,'Time SA'!N$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!N$2)*2,IF(AND('Time SA'!N$1>='Debt Financing Assumptions'!$F$68,'Time SA'!N$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(O$1<'Debt Financing Assumptions'!$F$68,'Time SA'!O$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!O$1)*2,IF(AND(O$1<'Debt Financing Assumptions'!$F$69,'Time SA'!O$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!O$2)*2,IF(AND('Time SA'!O$1>='Debt Financing Assumptions'!$F$68,'Time SA'!O$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(P$1<'Debt Financing Assumptions'!$F$68,'Time SA'!P$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!P$1)*2,IF(AND(P$1<'Debt Financing Assumptions'!$F$69,'Time SA'!P$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!P$2)*2,IF(AND('Time SA'!P$1>='Debt Financing Assumptions'!$F$68,'Time SA'!P$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(Q$1<'Debt Financing Assumptions'!$F$68,'Time SA'!Q$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!Q$1)*2,IF(AND(Q$1<'Debt Financing Assumptions'!$F$69,'Time SA'!Q$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!Q$2)*2,IF(AND('Time SA'!Q$1>='Debt Financing Assumptions'!$F$68,'Time SA'!Q$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0.66666666666666674},{"$f":"IF(AND(R$1<'Debt Financing Assumptions'!$F$68,'Time SA'!R$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!R$1)*2,IF(AND(R$1<'Debt Financing Assumptions'!$F$69,'Time SA'!R$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!R$2)*2,IF(AND('Time SA'!R$1>='Debt Financing Assumptions'!$F$68,'Time SA'!R$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(S$1<'Debt Financing Assumptions'!$F$68,'Time SA'!S$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!S$1)*2,IF(AND(S$1<'Debt Financing Assumptions'!$F$69,'Time SA'!S$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!S$2)*2,IF(AND('Time SA'!S$1>='Debt Financing Assumptions'!$F$68,'Time SA'!S$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(T$1<'Debt Financing Assumptions'!$F$68,'Time SA'!T$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!T$1)*2,IF(AND(T$1<'Debt Financing Assumptions'!$F$69,'Time SA'!T$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!T$2)*2,IF(AND('Time SA'!T$1>='Debt Financing Assumptions'!$F$68,'Time SA'!T$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(U$1<'Debt Financing Assumptions'!$F$68,'Time SA'!U$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!U$1)*2,IF(AND(U$1<'Debt Financing Assumptions'!$F$69,'Time SA'!U$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!U$2)*2,IF(AND('Time SA'!U$1>='Debt Financing Assumptions'!$F$68,'Time SA'!U$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(V$1<'Debt Financing Assumptions'!$F$68,'Time SA'!V$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!V$1)*2,IF(AND(V$1<'Debt Financing Assumptions'!$F$69,'Time SA'!V$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!V$2)*2,IF(AND('Time SA'!V$1>='Debt Financing Assumptions'!$F$68,'Time SA'!V$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(W$1<'Debt Financing Assumptions'!$F$68,'Time SA'!W$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!W$1)*2,IF(AND(W$1<'Debt Financing Assumptions'!$F$69,'Time SA'!W$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!W$2)*2,IF(AND('Time SA'!W$1>='Debt Financing Assumptions'!$F$68,'Time SA'!W$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(X$1<'Debt Financing Assumptions'!$F$68,'Time SA'!X$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!X$1)*2,IF(AND(X$1<'Debt Financing Assumptions'!$F$69,'Time SA'!X$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!X$2)*2,IF(AND('Time SA'!X$1>='Debt Financing Assumptions'!$F$68,'Time SA'!X$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(Y$1<'Debt Financing Assumptions'!$F$68,'Time SA'!Y$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!Y$1)*2,IF(AND(Y$1<'Debt Financing Assumptions'!$F$69,'Time SA'!Y$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!Y$2)*2,IF(AND('Time SA'!Y$1>='Debt Financing Assumptions'!$F$68,'Time SA'!Y$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(Z$1<'Debt Financing Assumptions'!$F$68,'Time SA'!Z$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!Z$1)*2,IF(AND(Z$1<'Debt Financing Assumptions'!$F$69,'Time SA'!Z$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!Z$2)*2,IF(AND('Time SA'!Z$1>='Debt Financing Assumptions'!$F$68,'Time SA'!Z$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AA$1<'Debt Financing Assumptions'!$F$68,'Time SA'!AA$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!AA$1)*2,IF(AND(AA$1<'Debt Financing Assumptions'!$F$69,'Time SA'!AA$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!AA$2)*2,IF(AND('Time SA'!AA$1>='Debt Financing Assumptions'!$F$68,'Time SA'!AA$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AB$1<'Debt Financing Assumptions'!$F$68,'Time SA'!AB$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!AB$1)*2,IF(AND(AB$1<'Debt Financing Assumptions'!$F$69,'Time SA'!AB$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!AB$2)*2,IF(AND('Time SA'!AB$1>='Debt Financing Assumptions'!$F$68,'Time SA'!AB$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AC$1<'Debt Financing Assumptions'!$F$68,'Time SA'!AC$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!AC$1)*2,IF(AND(AC$1<'Debt Financing Assumptions'!$F$69,'Time SA'!AC$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!AC$2)*2,IF(AND('Time SA'!AC$1>='Debt Financing Assumptions'!$F$68,'Time SA'!AC$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AD$1<'Debt Financing Assumptions'!$F$68,'Time SA'!AD$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!AD$1)*2,IF(AND(AD$1<'Debt Financing Assumptions'!$F$69,'Time SA'!AD$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!AD$2)*2,IF(AND('Time SA'!AD$1>='Debt Financing Assumptions'!$F$68,'Time SA'!AD$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AE$1<'Debt Financing Assumptions'!$F$68,'Time SA'!AE$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!AE$1)*2,IF(AND(AE$1<'Debt Financing Assumptions'!$F$69,'Time SA'!AE$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!AE$2)*2,IF(AND('Time SA'!AE$1>='Debt Financing Assumptions'!$F$68,'Time SA'!AE$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AF$1<'Debt Financing Assumptions'!$F$68,'Time SA'!AF$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!AF$1)*2,IF(AND(AF$1<'Debt Financing Assumptions'!$F$69,'Time SA'!AF$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!AF$2)*2,IF(AND('Time SA'!AF$1>='Debt Financing Assumptions'!$F$68,'Time SA'!AF$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AG$1<'Debt Financing Assumptions'!$F$68,'Time SA'!AG$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!AG$1)*2,IF(AND(AG$1<'Debt Financing Assumptions'!$F$69,'Time SA'!AG$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!AG$2)*2,IF(AND('Time SA'!AG$1>='Debt Financing Assumptions'!$F$68,'Time SA'!AG$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AH$1<'Debt Financing Assumptions'!$F$68,'Time SA'!AH$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!AH$1)*2,IF(AND(AH$1<'Debt Financing Assumptions'!$F$69,'Time SA'!AH$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!AH$2)*2,IF(AND('Time SA'!AH$1>='Debt Financing Assumptions'!$F$68,'Time SA'!AH$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AI$1<'Debt Financing Assumptions'!$F$68,'Time SA'!AI$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!AI$1)*2,IF(AND(AI$1<'Debt Financing Assumptions'!$F$69,'Time SA'!AI$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!AI$2)*2,IF(AND('Time SA'!AI$1>='Debt Financing Assumptions'!$F$68,'Time SA'!AI$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AJ$1<'Debt Financing Assumptions'!$F$68,'Time SA'!AJ$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!AJ$1)*2,IF(AND(AJ$1<'Debt Financing Assumptions'!$F$69,'Time SA'!AJ$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!AJ$2)*2,IF(AND('Time SA'!AJ$1>='Debt Financing Assumptions'!$F$68,'Time SA'!AJ$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AK$1<'Debt Financing Assumptions'!$F$68,'Time SA'!AK$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!AK$1)*2,IF(AND(AK$1<'Debt Financing Assumptions'!$F$69,'Time SA'!AK$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!AK$2)*2,IF(AND('Time SA'!AK$1>='Debt Financing Assumptions'!$F$68,'Time SA'!AK$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AL$1<'Debt Financing Assumptions'!$F$68,'Time SA'!AL$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!AL$1)*2,IF(AND(AL$1<'Debt Financing Assumptions'!$F$69,'Time SA'!AL$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!AL$2)*2,IF(AND('Time SA'!AL$1>='Debt Financing Assumptions'!$F$68,'Time SA'!AL$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AM$1<'Debt Financing Assumptions'!$F$68,'Time SA'!AM$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!AM$1)*2,IF(AND(AM$1<'Debt Financing Assumptions'!$F$69,'Time SA'!AM$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!AM$2)*2,IF(AND('Time SA'!AM$1>='Debt Financing Assumptions'!$F$68,'Time SA'!AM$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AN$1<'Debt Financing Assumptions'!$F$68,'Time SA'!AN$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!AN$1)*2,IF(AND(AN$1<'Debt Financing Assumptions'!$F$69,'Time SA'!AN$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!AN$2)*2,IF(AND('Time SA'!AN$1>='Debt Financing Assumptions'!$F$68,'Time SA'!AN$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AO$1<'Debt Financing Assumptions'!$F$68,'Time SA'!AO$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!AO$1)*2,IF(AND(AO$1<'Debt Financing Assumptions'!$F$69,'Time SA'!AO$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!AO$2)*2,IF(AND('Time SA'!AO$1>='Debt Financing Assumptions'!$F$68,'Time SA'!AO$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AP$1<'Debt Financing Assumptions'!$F$68,'Time SA'!AP$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!AP$1)*2,IF(AND(AP$1<'Debt Financing Assumptions'!$F$69,'Time SA'!AP$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!AP$2)*2,IF(AND('Time SA'!AP$1>='Debt Financing Assumptions'!$F$68,'Time SA'!AP$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AQ$1<'Debt Financing Assumptions'!$F$68,'Time SA'!AQ$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!AQ$1)*2,IF(AND(AQ$1<'Debt Financing Assumptions'!$F$69,'Time SA'!AQ$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!AQ$2)*2,IF(AND('Time SA'!AQ$1>='Debt Financing Assumptions'!$F$68,'Time SA'!AQ$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":1},{"$f":"IF(AND(AR$1<'Debt Financing Assumptions'!$F$68,'Time SA'!AR$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!AR$1)*2,IF(AND(AR$1<'Debt Financing Assumptions'!$F$69,'Time SA'!AR$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!AR$2)*2,IF(AND('Time SA'!AR$1>='Debt Financing Assumptions'!$F$68,'Time SA'!AR$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0.83888888888888891},{"$f":"IF(AND(AS$1<'Debt Financing Assumptions'!$F$68,'Time SA'!AS$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!AS$1)*2,IF(AND(AS$1<'Debt Financing Assumptions'!$F$69,'Time SA'!AS$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!AS$2)*2,IF(AND('Time SA'!AS$1>='Debt Financing Assumptions'!$F$68,'Time SA'!AS$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(AT$1<'Debt Financing Assumptions'!$F$68,'Time SA'!AT$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!AT$1)*2,IF(AND(AT$1<'Debt Financing Assumptions'!$F$69,'Time SA'!AT$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!AT$2)*2,IF(AND('Time SA'!AT$1>='Debt Financing Assumptions'!$F$68,'Time SA'!AT$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(AU$1<'Debt Financing Assumptions'!$F$68,'Time SA'!AU$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!AU$1)*2,IF(AND(AU$1<'Debt Financing Assumptions'!$F$69,'Time SA'!AU$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!AU$2)*2,IF(AND('Time SA'!AU$1>='Debt Financing Assumptions'!$F$68,'Time SA'!AU$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(AV$1<'Debt Financing Assumptions'!$F$68,'Time SA'!AV$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!AV$1)*2,IF(AND(AV$1<'Debt Financing Assumptions'!$F$69,'Time SA'!AV$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!AV$2)*2,IF(AND('Time SA'!AV$1>='Debt Financing Assumptions'!$F$68,'Time SA'!AV$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(AW$1<'Debt Financing Assumptions'!$F$68,'Time SA'!AW$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!AW$1)*2,IF(AND(AW$1<'Debt Financing Assumptions'!$F$69,'Time SA'!AW$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!AW$2)*2,IF(AND('Time SA'!AW$1>='Debt Financing Assumptions'!$F$68,'Time SA'!AW$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(AX$1<'Debt Financing Assumptions'!$F$68,'Time SA'!AX$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!AX$1)*2,IF(AND(AX$1<'Debt Financing Assumptions'!$F$69,'Time SA'!AX$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!AX$2)*2,IF(AND('Time SA'!AX$1>='Debt Financing Assumptions'!$F$68,'Time SA'!AX$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(AY$1<'Debt Financing Assumptions'!$F$68,'Time SA'!AY$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!AY$1)*2,IF(AND(AY$1<'Debt Financing Assumptions'!$F$69,'Time SA'!AY$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!AY$2)*2,IF(AND('Time SA'!AY$1>='Debt Financing Assumptions'!$F$68,'Time SA'!AY$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(AZ$1<'Debt Financing Assumptions'!$F$68,'Time SA'!AZ$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!AZ$1)*2,IF(AND(AZ$1<'Debt Financing Assumptions'!$F$69,'Time SA'!AZ$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!AZ$2)*2,IF(AND('Time SA'!AZ$1>='Debt Financing Assumptions'!$F$68,'Time SA'!AZ$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(BA$1<'Debt Financing Assumptions'!$F$68,'Time SA'!BA$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!BA$1)*2,IF(AND(BA$1<'Debt Financing Assumptions'!$F$69,'Time SA'!BA$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!BA$2)*2,IF(AND('Time SA'!BA$1>='Debt Financing Assumptions'!$F$68,'Time SA'!BA$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(BB$1<'Debt Financing Assumptions'!$F$68,'Time SA'!BB$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!BB$1)*2,IF(AND(BB$1<'Debt Financing Assumptions'!$F$69,'Time SA'!BB$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!BB$2)*2,IF(AND('Time SA'!BB$1>='Debt Financing Assumptions'!$F$68,'Time SA'!BB$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(BC$1<'Debt Financing Assumptions'!$F$68,'Time SA'!BC$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!BC$1)*2,IF(AND(BC$1<'Debt Financing Assumptions'!$F$69,'Time SA'!BC$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!BC$2)*2,IF(AND('Time SA'!BC$1>='Debt Financing Assumptions'!$F$68,'Time SA'!BC$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(BD$1<'Debt Financing Assumptions'!$F$68,'Time SA'!BD$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!BD$1)*2,IF(AND(BD$1<'Debt Financing Assumptions'!$F$69,'Time SA'!BD$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!BD$2)*2,IF(AND('Time SA'!BD$1>='Debt Financing Assumptions'!$F$68,'Time SA'!BD$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(BE$1<'Debt Financing Assumptions'!$F$68,'Time SA'!BE$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!BE$1)*2,IF(AND(BE$1<'Debt Financing Assumptions'!$F$69,'Time SA'!BE$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!BE$2)*2,IF(AND('Time SA'!BE$1>='Debt Financing Assumptions'!$F$68,'Time SA'!BE$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(BF$1<'Debt Financing Assumptions'!$F$68,'Time SA'!BF$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!BF$1)*2,IF(AND(BF$1<'Debt Financing Assumptions'!$F$69,'Time SA'!BF$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!BF$2)*2,IF(AND('Time SA'!BF$1>='Debt Financing Assumptions'!$F$68,'Time SA'!BF$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(BG$1<'Debt Financing Assumptions'!$F$68,'Time SA'!BG$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!BG$1)*2,IF(AND(BG$1<'Debt Financing Assumptions'!$F$69,'Time SA'!BG$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!BG$2)*2,IF(AND('Time SA'!BG$1>='Debt Financing Assumptions'!$F$68,'Time SA'!BG$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(BH$1<'Debt Financing Assumptions'!$F$68,'Time SA'!BH$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!BH$1)*2,IF(AND(BH$1<'Debt Financing Assumptions'!$F$69,'Time SA'!BH$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!BH$2)*2,IF(AND('Time SA'!BH$1>='Debt Financing Assumptions'!$F$68,'Time SA'!BH$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(BI$1<'Debt Financing Assumptions'!$F$68,'Time SA'!BI$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!BI$1)*2,IF(AND(BI$1<'Debt Financing Assumptions'!$F$69,'Time SA'!BI$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!BI$2)*2,IF(AND('Time SA'!BI$1>='Debt Financing Assumptions'!$F$68,'Time SA'!BI$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(BJ$1<'Debt Financing Assumptions'!$F$68,'Time SA'!BJ$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!BJ$1)*2,IF(AND(BJ$1<'Debt Financing Assumptions'!$F$69,'Time SA'!BJ$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!BJ$2)*2,IF(AND('Time SA'!BJ$1>='Debt Financing Assumptions'!$F$68,'Time SA'!BJ$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(BK$1<'Debt Financing Assumptions'!$F$68,'Time SA'!BK$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!BK$1)*2,IF(AND(BK$1<'Debt Financing Assumptions'!$F$69,'Time SA'!BK$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!BK$2)*2,IF(AND('Time SA'!BK$1>='Debt Financing Assumptions'!$F$68,'Time SA'!BK$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(BL$1<'Debt Financing Assumptions'!$F$68,'Time SA'!BL$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!BL$1)*2,IF(AND(BL$1<'Debt Financing Assumptions'!$F$69,'Time SA'!BL$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!BL$2)*2,IF(AND('Time SA'!BL$1>='Debt Financing Assumptions'!$F$68,'Time SA'!BL$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(BM$1<'Debt Financing Assumptions'!$F$68,'Time SA'!BM$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!BM$1)*2,IF(AND(BM$1<'Debt Financing Assumptions'!$F$69,'Time SA'!BM$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!BM$2)*2,IF(AND('Time SA'!BM$1>='Debt Financing Assumptions'!$F$68,'Time SA'!BM$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(BN$1<'Debt Financing Assumptions'!$F$68,'Time SA'!BN$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!BN$1)*2,IF(AND(BN$1<'Debt Financing Assumptions'!$F$69,'Time SA'!BN$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!BN$2)*2,IF(AND('Time SA'!BN$1>='Debt Financing Assumptions'!$F$68,'Time SA'!BN$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0},{"$f":"IF(AND(BO$1<'Debt Financing Assumptions'!$F$68,'Time SA'!BO$2>'Debt Financing Assumptions'!$F$68),1-YEARFRAC('Debt Financing Assumptions'!$F$68,'Time SA'!BO$1)*2,IF(AND(BO$1<'Debt Financing Assumptions'!$F$69,'Time SA'!BO$2>'Debt Financing Assumptions'!$F$69),1-YEARFRAC('Debt Financing Assumptions'!$F$69,'Time SA'!BO$2)*2,IF(AND('Time SA'!BO$1>='Debt Financing Assumptions'!$F$68,'Time SA'!BO$2<='Debt Financing Assumptions'!$F$69),1,0)))","v":0}]

{"sheet":"Sensitivities","index":12,"n_rows":86,"n_cols":18,"rows_kept":86,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,"Master Scenario Number",null,1]
[null,null,"DSCR Target",null,{"$f":"'Debt Financing Assumptions'!F4","v":1.32}]
[null,null,"Debt Leverage",null,{"$f":"Dashboard!C21","v":0.8},null,null,null,null,null,null,"scenario sheet",{"$f":"sheet_name(M11)","v":"Sensitivities"}]
[null,null,"Debt Tenor",null,{"$f":"Dashboard!C23","v":16}]
[null,null,"Re-Financing"]
[]
[]
[null,null,null,"Capacity Factor","Cap Exp Sensitivity","O&M Senstivity","Sem Price","Price Years 1-15","Price Post Year 15","Price Escalation Code","Cost Esclation Code",null,"Equity IRR","Pre-tax IRR","Project IRR","DSCR","LLCR","PLCR"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR('Debt and Cash Waterfall (SA)'!E410,\"\")","v":0.14690027832984931},{"$f":"IFERROR('Debt and Cash Waterfall (SA)'!E29,\"\")","v":8.7855663895607006E-2},{"$f":"IFERROR('Debt and Cash Waterfall (SA)'!E76,\"\")","v":8.2301798462867753E-2},{"$f":"IFERROR('Debt and Cash Waterfall (SA)'!F416,\"\")","v":1.3199999999999998},{"$f":"IFERROR(Dashboard!J21,\"\")","v":1.3765076757712649},{"$f":"IFERROR(Dashboard!J20,\"\")","v":2.0448265109797426}]
[null,null,"Base Case",2,1,1,2,1,1,2,2,1,0.14690027832984931,8.7855663895607006E-2,8.2301798462867753E-2,1.3199999999999998,1.3765076757712649,2.0448265109797426]
[null,null,"Bear Scenario",3,1.2,1.2,1,2,1,1,3,{"$f":"L13+1","v":2},3.3002629876136766E-2,3.9163836836814889E-2,3.5905036330223086E-2,1.32,1.3855839487929569,1.8652800554818991]
[null,null,"Bull Scenario",1,0.9,0.9,3,1,2,3,1,{"$f":"L14+1","v":3},"",0.1161106050014496,0.10937551856040956,1.3199999999999998,1.3737286483398781,2.107297390042115]
[null,null,"Long-term PPA Case",1,1,1,2,1,1,1,1,4,0.13280621170997622,8.2640299201011652E-2,7.7208629250526434E-2,1.32,1.3815686011473258,1.9194055387729745]
[null,null,null,null,null,null,null,null,null,null,null,5,"","","","","",""]
[null,null,{"$f":"TRANSPOSE(D11:K11)&\" \"&$C$14","v":"Capacity Factor Bear Scenario"},{"$f":"D14","v":3},{"$f":"E$13","v":1},{"$f":"F$13","v":1},2,1,1,2,2,6,0.11855067610740661,8.0888202786445637E-2,7.5641158223152163E-2,1.3199999999999998,1.3765558009619863,2.0410043361282537]
[null,null,"Cap Exp Sensitivity Bear Scenario",{"$f":"D$13","v":2},{"$f":"E14","v":1.2},1,2,1,1,2,2,7,8.7019923329353363E-2,6.9701990485191351E-2,6.4955964684486389E-2,1.3199999999999998,1.3757908806022989,2.0356321469518939]
[null,null,"O&M Senstivity Bear Scenario",2,{"$f":"E$13","v":1},{"$f":"F14","v":1.2},2,1,1,2,2,8,0.12725554108619688,8.3272132277488711E-2,7.7918240427970895E-2,1.32,1.3777496998911183,2.0371232120608611]
[null,null,"Sem Price Bear Scenario",2,1,1,{"$f":"G14","v":1},1,1,2,2,9,0.14690027832984931,8.7855663895607006E-2,8.2301798462867753E-2,1.3199999999999998,1.3765076757712649,2.0448265109797426]
[null,null,"Price Years 1-15 Bear Scenario",2,1,1,2,{"$f":"H14","v":2},1,2,2,10,0.14690027832984931,8.7855663895607006E-2,8.2301798462867753E-2,1.3199999999999998,1.3765076757712649,2.0448265109797426]
[null,null,"Price Post Year 15 Bear Scenario",2,1,1,2,1,{"$f":"I14","v":1},2,2,11,0.14690027832984931,8.7855663895607006E-2,8.2301798462867753E-2,1.3199999999999998,1.3765076757712649,2.0448265109797426]
[null,null,"Price Escalation Code Bear Scenario",2,1,1,2,1,1,{"$f":"J14","v":1},2,12,9.4581821560859689E-2,7.0826080441474912E-2,6.5916892886161801E-2,1.3199999999999998,1.3830453555217379,1.8758647317214918]
[null,null,"Cost Esclation Code Bear Scenario",2,1,1,2,1,1,2,{"$f":"K14","v":3},13,0.1434650480747223,8.7064352631568934E-2,8.1541201472282429E-2,1.32,1.3768568533726873,2.0391388410093625]
[null,null,null,null,null,null,null,null,null,null,null,14,"","","","","",""]
[null,null,{"$f":"TRANSPOSE(D11:K11)&\" \"&$C$15","v":"Capacity Factor Bull Scenario"},{"$f":"D15","v":1},{"$f":"E$13","v":1},{"$f":"F$13","v":1},2,1,1,2,2,15,0.19900262951850889,9.5802387595176702E-2,8.9900657534599318E-2,1.3199999999999998,1.3764652587541772,2.0488726514180127]
[null,null,"Cap Exp Sensitivity Bull Scenario",{"$f":"D$13","v":2},{"$f":"E15","v":0.9},1,2,1,1,2,2,16,0.23571124672889707,9.9166518449783331E-2,9.3115422129631045E-2,1.32,1.3768935163318641,2.0497757052885994]
[null,null,"O&M Senstivity Bull Scenario",2,{"$f":"E$13","v":1},{"$f":"F15","v":0.9},2,1,1,2,2,17,0.1585155904293061,9.0090218186378496E-2,8.4440574049949632E-2,1.3199999999999998,1.3759251566460549,2.0484618957936362]
[null,null,"Sem Price Bull Scenario",2,1,1,{"$f":"G15","v":3},1,1,2,2,18,0.14690027832984931,8.7855663895607006E-2,8.2301798462867753E-2,1.3199999999999998,1.3765076757712649,2.0448265109797426]
[null,null,"Price Years 1-15 Bull Scenario",2,1,1,2,{"$f":"H15","v":1},1,2,2,19,0.14690027832984931,8.7855663895607006E-2,8.2301798462867753E-2,1.3199999999999998,1.3765076757712649,2.0448265109797426]
[null,null,"Price Post Year 15 Bull Scenario",2,1,1,2,1,{"$f":"I15","v":2},2,2,20,0.14690027832984931,8.7855663895607006E-2,8.2301798462867753E-2,1.3199999999999998,1.3765076757712649,2.0448265109797426]
[null,null,"Price Escalation Code Bull Scenario",2,1,1,2,1,1,{"$f":"J15","v":3},2,21,0.16618655323982243,9.1699919104576116E-2,8.5996225476264967E-2,1.3199999999999998,1.374869048798955,2.069143418871473]
[null,null,"Cost Esclation Code Bull Scenario",2,1,1,2,1,1,2,{"$f":"K15","v":1},22,0.15979416966438298,9.0820774435997037E-2,8.5163876414299025E-2,1.32,1.3753472151361312,2.0771001671200771]
[null,null,null,null,null,null,null,null,null,null,null,23,"","","","","",""]
[null,null,"Sensitivity Case",{"$f":"D44","v":2},{"$f":"E44/E42","v":1},{"$f":"F44/F42","v":1},{"$f":"G44/G42","v":2},{"$f":"H44/H42","v":1},1,2,2,24,0.14690027832984931,8.7855663895607006E-2,8.2301798462867753E-2,1.3199999999999998,1.3765076757712649,2.0448265109797426]
[]
[null,null,{"$f":"INDEX(C13:C36,E4)","v":"Base Case"},{"$f":"INDEX(D13:D36,$E$4)","v":2},1,1,2,1,1,2,2]
[null,null,"Scenario Description",{"$f":"INDEX(C65:C68,D38)","v":"P75"},null,null,{"$f":"INDEX(C71:C73,G38)","v":"Central"},{"$f":"INDEX(C76:C77,H38)","v":"Price (DSCR PPA Price)"},null,{"$f":"INDEX($C$84:$C$86,J38)","v":"Expected Case"},{"$f":"INDEX(Sensitivities!C84:C86,Sensitivities!K38)","v":"Expected Case"}]
[]
[null,null,"Copied Data",2,1,1,2,1,1,2,2]
[null,null,"Multiplier",1,100,100,1,1,1,1,1]
[null,null,"Adjusted",{"$f":"D41*D42","v":2},{"$f":"E41*E42","v":100},100,2,1,1,2,2]
[null,null,"Spinner Row",2,100,100,2,1,1,2,2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Low versus Base","High versus Base"]
[null,null,null,null,null,null,null,null,null,null,null,"Capacity Factor",{"$f":"O18-$O$13","v":-6.66064023971559E-3},{"$f":"O27-$O$13","v":7.5988590717315646E-3}]
[null,null,null,null,null,null,null,null,null,null,null,"Cap Exp Sensitivity",{"$f":"O19-$O$13","v":-1.7345833778381364E-2},{"$f":"O28-$O$13","v":1.0813623666763292E-2}]
[null,null,"Custom Case Row",{"$f":"MATCH(C36,C13:C36,0)","v":24},null,null,null,null,null,null,null,"O&M Senstivity",-4.3835580348968589E-3,2.1387755870818786E-3]
[null,null,null,null,null,null,null,null,null,null,null,"Sem Price",0,0]
[null,null,null,null,null,null,null,null,null,null,null,"Price Escalation Code",{"$f":"O24-$O$13","v":-1.6384905576705952E-2},{"$f":"O33-$O$13","v":3.694427013397214E-3}]
[null,null,null,null,null,null,null,null,null,null,null,"Cost Esclation Code",{"$f":"O25-$O$13","v":-7.6059699058532437E-4},{"$f":"O34-$O$13","v":2.8620779514312716E-3}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"M12","v":0.14690027832984931},0.9,1,1.2]
[null,1,"P50",1]
[null,2,"P75",2]
[null,3,"P90",3]
[null,4,"P99",4]
[]
[null,null,null,null,{"$f":"M12","v":0.14690027832984931},{"$f":"O12","v":8.2301798462867753E-2}]
[null,1,"Low",1]
[null,2,"Central",2]
[null,3,"High",3]
[]
[]
[null,1,"Price (DSCR PPA Price)"]
[null,2,"Price (SEM) after discount years "]
[]
[]
[null,null,"P50 (yes=1)\nP75 (Yes=2)\nP90 (Yes=3)\nP99 (Yes=4)"]
[null,null,"Sem (1=low,2=central,3=high)"]
[null,null,"Sculpted case =1\nBase case =2",null,2]
[]
[null,1,"Low Inflation"]
[null,2,"Expected Case"]
[null,3,"High Inflation Case"]

{"sheet":"Misc1","index":14,"n_rows":324,"n_cols":18,"rows_kept":324,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Capacity"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Curtailment for Gate 2 at P90",null,null,null,null,null,null,"Gate 2 P90",null,"Gate 2 P50",null,"Gate 2 App Rate"]
[null,null,null,"Charge",null,null,"2015-12-31",null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K207,#REF!,O207,P207)","v":4.9500000000000002E-2},null,4.9500000000000002E-2,null,4.9500000000000002E-2,null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,M207,M227,O227,P227)","v":4.9500000000000002E-2}]
[null,null,null,"End of charge",null,null,"2016-12-31",null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K208,M209,O209,P209)","v":5.7000000000000002E-2},null,5.7000000000000002E-2,null,5.7000000000000002E-2]
[null,null,null,"Charge",null,null,"2017-12-31",null,0.02,null,0.02]
[null,null,null,"End of charge",null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K214,M214,O214,P214)","v":"2018-12-31"},null,3.1E-2,null,3.15E-2]
[null,null,null,"Charge",null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K216,M216,O216,P216)","v":"2019-12-31"},null,3.1E-2]
[null,null,null,"End of charge",null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K218,M218,O218,P218)","v":"2020-12-31"},null,3.6999999999999998E-2]
[null,null,null,"Charge",null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K220,M220,O220,P220)","v":"2021-12-31"},null,3.6999999999999998E-2]
[null,null,null,"End of charge",null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K222,M222,O222,P222)","v":"2022-12-31"},null,3.6999999999999998E-2,null,"2018-12-31"]
[null,null,null,"Charge",null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K224,M224,O224,P224)","v":"2039-12-31"},null,3.6999999999999998E-2,null,3.1E-2,null,3.15E-2]
[null,null,null,"End of charge",null,null,null,null,null,null,"2019-12-31"]
[null,null,null,"Charge",null,null,null,null,null,null,3.6999999999999998E-2,null,3.6499999999999998E-2]
[null,null,null,"End of charge",null,null,null,null,null,null,"2020-12-31"]
[null,null,null,"Charge",null,null,null,null,null,null,3.6999999999999998E-2,null,3.6499999999999998E-2]
[null,null,null,"End of charge",null,null,null,null,null,null,"2021-12-31"]
[null,null,null,"Charge",null,null,null,null,null,null,3.6999999999999998E-2,null,3.6499999999999998E-2]
[null,null,null,"End of charge",null,null,null,null,null,null,"2022-12-31"]
[null,null,null,"Charge",null,null,null,null,null,null,3.6999999999999998E-2,null,3.6499999999999998E-2]
[null,null,null,"End of charge",null,null,null,null,null,null,"2039-12-31"]
[]
[null,null,null,"Curtailment or Gate 2 at P50"]
[null,null,null,"Charge"]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K228,M228,O228,P228)","v":"2015-12-31"},null,"2015-12-31"]
[null,null,null,"Charge",null,null,null,null,5.7000000000000002E-2]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K230,M230,O230,P230)","v":"2016-12-31"},null,"2016-12-31"]
[null,null,null,"Charge",null,null,null,null,0.02]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K232,M232,O232,P232)","v":"2017-12-31"},null,"2017-12-31"]
[null,null,null,"Charge",null,null,null,null,3.2000000000000001E-2]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K234,M234,O234,P234)","v":"2018-12-31"},null,"2018-12-31"]
[null,null,null,"Charge",null,null,null,null,3.2000000000000001E-2]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K236,M236,O236,P236)","v":"2019-12-31"},null,"2019-12-31"]
[null,null,null,"Charge",null,null,null,null,3.6999999999999998E-2]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K238,M238,O238,P238)","v":"2020-12-31"},null,"2020-12-31"]
[null,null,null,"Charge",null,null,null,null,0.04]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K240,M240,O240,P240)","v":"2021-12-31"},null,"2021-12-31"]
[null,null,null,"Charge",null,null,null,null,0.04]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K242,M242,O242,P242)","v":"2024-12-31"},null,"2024-12-31"]
[null,null,null,"Charge",null,null,null,null,0.04]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K244,M244,O244,P244)","v":"2039-12-31"},null,"2039-12-31"]
[]
[null,null,null,"Curtailment for Gate 2  at Applicable rate"]
[null,null,null,"Charge",null,null,null,null,0.05,null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K207,Misc1!M207)","v":4.9500000000000002E-2},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!#REF!,Misc1!M227)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O207,Misc1!O227)","v":0},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P207,Misc1!P227)","v":0}]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K248,M248,O248,P248)","v":"2015-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!#REF!,Misc1!K228)","v":"2015-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!#REF!,Misc1!M228)","v":"00:00:00"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O208,Misc1!O228)","v":"00:00:00"},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P208,Misc1!P228)","v":"00:00:00"}]
[null,null,null,"Charge",null,null,null,null,0.06,null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K208,Misc1!M208)","v":5.7000000000000002E-2},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!M209,Misc1!M229)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O209,Misc1!O229)","v":0},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P209,Misc1!P229)","v":0}]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K250,M250,O250,P250)","v":"2016-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!G208,Misc1!K230)","v":"2016-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!M210,Misc1!M230)","v":"00:00:00"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O210,Misc1!O230)","v":"00:00:00"},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P210,Misc1!P230)","v":"00:00:00"}]
[null,null,null,"Charge",null,null,null,null,0.02,null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!I209,Misc1!K209)","v":0.02},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!#REF!,Misc1!M231)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O211,Misc1!O231)","v":0},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P211,Misc1!P231)","v":0}]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K252,M252,O252,P252)","v":"2017-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!G209,Misc1!K232)","v":"2017-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!M212,Misc1!M232)","v":"00:00:00"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O212,Misc1!O232)","v":"00:00:00"},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P212,Misc1!P232)","v":"00:00:00"}]
[null,null,null,"Charge",null,null,null,null,3.2000000000000001E-2,null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!I210,Misc1!K210)","v":3.15E-2},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!#REF!,Misc1!M233)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O213,Misc1!O233)","v":0},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P213,Misc1!P233)","v":0}]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K254,M254,O254,P254)","v":"2018-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K214,Misc1!K234)","v":"2018-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!M214,Misc1!M234)","v":"00:00:00"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O214,Misc1!O234)","v":"00:00:00"},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P214,Misc1!P234)","v":"00:00:00"}]
[null,null,null,"Charge",null,null,null,null,3.2000000000000001E-2,null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K215,Misc1!M215)","v":3.15E-2},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!#REF!,Misc1!M235)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O215,Misc1!O235)","v":0},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P215,Misc1!P235)","v":0}]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K256,M256,O256,P256)","v":"2019-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K216,Misc1!K236)","v":"2019-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!M216,Misc1!M236)","v":"00:00:00"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O216,Misc1!O236)","v":"00:00:00"},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P216,Misc1!P236)","v":"00:00:00"}]
[null,null,null,"Charge",null,null,null,null,3.6999999999999998E-2,null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K217,Misc1!M217)","v":3.6499999999999998E-2},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!#REF!,Misc1!M237)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O217,Misc1!O237)","v":0},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P217,Misc1!P237)","v":0}]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K258,M258,O258,P258)","v":"2020-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K218,Misc1!K238)","v":"2020-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!M218,Misc1!M238)","v":"00:00:00"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O218,Misc1!O238)","v":"00:00:00"},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P218,Misc1!P238)","v":"00:00:00"}]
[null,null,null,"Charge",null,null,null,null,0.04,null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K219,Misc1!M219)","v":3.6499999999999998E-2},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!#REF!,Misc1!M239)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O219,Misc1!O239)","v":0},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P219,Misc1!P239)","v":0}]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K260,M260,O260,P260)","v":"2021-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K220,Misc1!K240)","v":"2021-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!M220,Misc1!M240)","v":"00:00:00"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O220,Misc1!O240)","v":"00:00:00"},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P220,Misc1!P240)","v":"00:00:00"}]
[null,null,null,"Charge",null,null,null,null,3.6999999999999998E-2,null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K221,Misc1!M221)","v":3.6499999999999998E-2},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!#REF!,Misc1!M241)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O221,Misc1!O241)","v":0},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P221,Misc1!P241)","v":0}]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K262,M262,O262,P262)","v":"2024-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K222,Misc1!K242)","v":"2024-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!M222,Misc1!M242)","v":"00:00:00"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O222,Misc1!O242)","v":"00:00:00"},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P222,Misc1!P242)","v":"00:00:00"}]
[null,null,null,"Charge",null,null,null,null,3.6999999999999998E-2,null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K223,Misc1!M223)","v":3.6499999999999998E-2},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!#REF!,Misc1!M243)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O223,Misc1!O243)","v":0},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P223,Misc1!P243)","v":0}]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K264,M264,O264,P264)","v":"2039-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K224,Misc1!K244)","v":"2039-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!M224,Misc1!M244)","v":"00:00:00"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O224,Misc1!O244)","v":"00:00:00"},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P224,Misc1!P244)","v":"00:00:00"}]
[]
[null,null,null,"Curtailment for Gate 3 at P90"]
[null,null,null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K268,M268,O268,P268)","v":"2014-12-31"},null,"2014-12-31",null,"2014-12-31",null,"2014-12-31","2014-12-31"]
[null,null,null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K270,M270,O270,P270)","v":"2015-12-31"},null,"2015-12-31",null,"2015-12-31",null,"2015-12-31","2015-12-31"]
[null,null,null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K272,M272,O272,P272)","v":"2016-12-31"},null,"2016-12-31",null,"2016-12-31",null,"2016-12-31","2016-12-31"]
[null,null,null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K274,M274,O274,P274)","v":"2017-12-31"},null,"2017-12-31",null,"2017-12-31",null,"2017-12-31","2017-12-31"]
[null,null,null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K276,M276,O276,P276)","v":"2018-12-31"},null,"2018-12-31",null,"2018-12-31",null,"2018-12-31","2018-12-31"]
[null,null,null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K278,M278,O278,P278)","v":"2019-12-31"},null,"2019-12-31",null,"2019-12-31",null,"2019-12-31","2019-12-31"]
[null,null,null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K280,M280,O280,P280)","v":"2020-12-31"},null,"2020-12-31",null,"2020-12-31",null,"2020-12-31","2020-12-31"]
[null,null,null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K282,M282,O282,P282)","v":"2021-12-31"},null,"2021-12-31",null,"2021-12-31",null,"2021-12-31","2021-12-31"]
[null,null,null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K284,M284,O284,P284)","v":"2027-12-31"},null,"2027-12-31",null,"2027-12-31",null,"2027-12-31","2027-12-31"]
[]
[null,null,null,"Curtailment for Gate 3 at P50"]
[null,null,null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K288,M288,O288,P288)","v":"2014-12-31"},null,"2014-12-31",null,"2014-12-31",null,"2014-12-31","2014-12-31"]
[null,null,null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K290,M290,O290,P290)","v":"2015-12-31"},null,"2015-12-31",null,"2015-12-31",null,"2015-12-31","2015-12-31"]
[null,null,null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K292,M292,O292,P292)","v":"2016-12-31"},null,"2016-12-31",null,"2016-12-31",null,"2016-12-31","2016-12-31"]
[null,null,null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K294,M294,O294,P294)","v":"2017-12-31"},null,"2017-12-31",null,"2017-12-31",null,"2017-12-31","2017-12-31"]
[null,null,null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K296,M296,O296,P296)","v":"2018-12-31"},null,"2018-12-31",null,"2018-12-31",null,"2018-12-31","2018-12-31"]
[null,null,null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K298,M298,O298,P298)","v":"2019-12-31"},null,"2019-12-31",null,"2019-12-31",null,"2019-12-31","2019-12-31"]
[null,null,null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K300,M300,O300,P300)","v":"2020-12-31"},null,"2020-12-31",null,"2020-12-31",null,"2020-12-31","2020-12-31"]
[null,null,null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K302,M302,O302,P302)","v":"2021-12-31"},null,"2021-12-31",null,"2021-12-31",null,"2021-12-31","2021-12-31"]
[null,null,null,"Charge",null,null,null,null,0,null,0,null,0,null,0,0]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K304,M304,O304,P304)","v":"2027-12-31"},null,"2027-12-31",null,"2027-12-31",null,"2027-12-31","2027-12-31"]
[]
[null,null,null,"Curtailment for Gate 3 at Applicable rate"]
[null,null,null,"Charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K307,M307,O307,P307)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K267,Misc1!K287)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!M267,Misc1!M287)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O267,Misc1!O287)","v":0},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P267,Misc1!P287)","v":0}]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K308,M308,O308,P308)","v":"2014-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K268,Misc1!K288)","v":"2014-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!M268,Misc1!M288)","v":"2014-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O268,Misc1!O288)","v":"2014-12-31"},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P268,Misc1!P288)","v":"2014-12-31"}]
[null,null,null,"Charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K309,M309,O309,P309)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K269,Misc1!K289)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!M269,Misc1!M289)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O269,Misc1!O289)","v":0},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P269,Misc1!P289)","v":0}]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K310,M310,O310,P310)","v":"2015-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K270,Misc1!K290)","v":"2015-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!M270,Misc1!M290)","v":"2015-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O270,Misc1!O290)","v":"2015-12-31"},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P270,Misc1!P290)","v":"2015-12-31"}]
[null,null,null,"Charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K311,M311,O311,P311)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K271,Misc1!K291)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!M271,Misc1!M291)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O271,Misc1!O291)","v":0},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P271,Misc1!P291)","v":0}]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K312,M312,O312,P312)","v":"2016-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K272,Misc1!K292)","v":"2016-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!M272,Misc1!M292)","v":"2016-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O272,Misc1!O292)","v":"2016-12-31"},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P272,Misc1!P292)","v":"2016-12-31"}]
[null,null,null,"Charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K313,M313,O313,P313)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K273,Misc1!K293)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!M273,Misc1!M293)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O273,Misc1!O293)","v":0},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P273,Misc1!P293)","v":0}]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K314,M314,O314,P314)","v":"2017-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K274,Misc1!K294)","v":"2017-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!M274,Misc1!M294)","v":"2017-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O274,Misc1!O294)","v":"2017-12-31"},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P274,Misc1!P294)","v":"2017-12-31"}]
[null,null,null,"Charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K315,M315,O315,P315)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K275,Misc1!K295)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!M275,Misc1!M295)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O275,Misc1!O295)","v":0},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P275,Misc1!P295)","v":0}]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K316,M316,O316,P316)","v":"2018-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K276,Misc1!K296)","v":"2018-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!M276,Misc1!M296)","v":"2018-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O276,Misc1!O296)","v":"2018-12-31"},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P276,Misc1!P296)","v":"2018-12-31"}]
[null,null,null,"Charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K317,M317,O317,P317)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K277,Misc1!K297)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!M277,Misc1!M297)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O277,Misc1!O297)","v":0},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P277,Misc1!P297)","v":0}]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K318,M318,O318,P318)","v":"2019-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K278,Misc1!K298)","v":"2019-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!M278,Misc1!M298)","v":"2019-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O278,Misc1!O298)","v":"2019-12-31"},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P278,Misc1!P298)","v":"2019-12-31"}]
[null,null,null,"Charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K319,M319,O319,P319)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K279,Misc1!K299)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!M279,Misc1!M299)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O279,Misc1!O299)","v":0},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P279,Misc1!P299)","v":0}]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K320,M320,O320,P320)","v":"2020-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K280,Misc1!K300)","v":"2020-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!M280,Misc1!M300)","v":"2020-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O280,Misc1!O300)","v":"2020-12-31"},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P280,Misc1!P300)","v":"2020-12-31"}]
[null,null,null,"Charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K321,M321,O321,P321)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K281,Misc1!K301)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!M281,Misc1!M301)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O281,Misc1!O301)","v":0},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P281,Misc1!P301)","v":0}]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K322,M322,O322,P322)","v":"2021-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K282,Misc1!K302)","v":"2021-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!M282,Misc1!M302)","v":"2021-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O282,Misc1!O302)","v":"2021-12-31"},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P282,Misc1!P302)","v":"2021-12-31"}]
[null,null,null,"Charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K323,M323,O323,P323)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K283,Misc1!K303)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!M283,Misc1!M303)","v":0},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O283,Misc1!O303)","v":0},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P283,Misc1!P303)","v":0}]
[null,null,null,"End of charge",null,null,null,null,{"$f":"CHOOSE('Timing and Operations'!$I$331,K324,M324,O324,P324)","v":"2027-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!K284,Misc1!K304)","v":"2027-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!M284,Misc1!M304)","v":"2027-12-31"},null,{"$f":"IF(Sensitivities!$D$38=3,Misc1!O284,Misc1!O304)","v":"2027-12-31"},{"$f":"IF(Sensitivities!$D$38=3,Misc1!P284,Misc1!P304)","v":"2027-12-31"}]